Property Info
- MLS T3518427
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1516
- Foundation Slab
- Min Lease Slab
- HOA Fees $100.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- L Dining
- Open Floorplan
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield7% | Annual Rent$22,800.00 | Property Taxes$5,745.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $5,745.80 | $28,729.00 | $57,458.00 | |||
| Net Cash Flow | $17,054.20 | $85,271.00 | $170,542.00 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |