Property Info
- MLS T3523160
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1722
- Foundation Slab
- Min Lease Slab
- HOA Fees $56.67
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate5.9 | Gross Yield8% | Annual Rent$28,800.00 | Property Taxes$6,988.87 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $6,988.87 | $34,944.35 | $69,888.70 | |||
| Net Cash Flow | $21,811.13 | $109,055.65 | $218,111.30 | |||
| HOA Fees | $680.04 | $3,400.20 | $6,800.40 |