Property Info
- MLS T3535875
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1598
- Foundation Block
- Min Lease Block
- HOA Fees $90.23
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield7.2% | Annual Rent$23,400.00 | Property Taxes$6,117.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $6,117.00 | $30,585.00 | $61,170.00 | |||
| Net Cash Flow | $17,283.00 | $86,415.00 | $172,830.00 | |||
| HOA Fees | $1,082.76 | $5,413.80 | $10,827.60 |