Property Info
- MLS T3525373
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1297
- Foundation Slab
- Min Lease Slab
- HOA Fees $350.00
Interior Features
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.5 | Gross Yield8.5% | Annual Rent$20,340.00 | Property Taxes$3,055.13 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,340.00 $1,695.00 / mo | $101,700.00 $1,695.00 / mo | $203,400.00 $1,695.00 / mo | |||
| Estimated Expenses | $3,055.13 | $15,275.65 | $30,551.30 | |||
| Net Cash Flow | $17,284.87 | $86,424.35 | $172,848.70 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |