Property Info
- MLS T3528529
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1240
- Foundation Slab
- Min Lease Slab
- HOA Fees $264.49
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.6 | Gross Yield7.5% | Annual Rent$18,000.00 | Property Taxes$3,895.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $3,895.90 | $19,479.50 | $38,959.00 | |||
| Net Cash Flow | $14,104.10 | $70,520.50 | $141,041.00 | |||
| HOA Fees | $3,173.88 | $15,869.40 | $31,738.80 |