Property Info
- MLS T3526522
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1815
- Foundation Slab
- Min Lease Slab
- HOA Fees $9.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
Cash Flow
| Cap Rate7.7 | Gross Yield7.9% | Annual Rent$30,000.00 | Property Taxes$442.69 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $442.69 | $2,213.45 | $4,426.90 | |||
| Net Cash Flow | $29,557.31 | $147,786.55 | $295,573.10 | |||
| HOA Fees | $108.00 | $540.00 | $1,080.00 |