Property Info
- MLS T3540377
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1485
- Foundation Slab
- Min Lease Slab
- HOA Fees $218.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate8.4 | Gross Yield10% | Annual Rent$36,000.00 | Property Taxes$3,291.45 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $3,291.45 | $16,457.25 | $32,914.50 | |||
| Net Cash Flow | $32,708.55 | $163,542.75 | $327,085.50 | |||
| HOA Fees | $2,616.00 | $13,080.00 | $26,160.00 |