Property Info
- MLS T3529134
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1852
- Foundation Slab
- Min Lease Slab
- HOA Fees $275.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Stone Counters
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate5.5 | Gross Yield7.8% | Annual Rent$31,188.00 | Property Taxes$5,813.54 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,188.00 $2,599.00 / mo | $155,940.00 $2,599.00 / mo | $311,880.00 $2,599.00 / mo | |||
| Estimated Expenses | $5,813.54 | $29,067.70 | $58,135.40 | |||
| Net Cash Flow | $25,374.46 | $126,872.30 | $253,744.60 | |||
| HOA Fees | $3,300.00 | $16,500.00 | $33,000.00 |