Property Info
- MLS T3543040
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1190
- Foundation Slab
- Min Lease Slab
- HOA Fees $190.00
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate4.5 | Gross Yield7.6% | Annual Rent$19,800.00 | Property Taxes$5,816.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $5,816.80 | $29,084.00 | $58,168.00 | |||
| Net Cash Flow | $13,983.20 | $69,916.00 | $139,832.00 | |||
| HOA Fees | $2,280.00 | $11,400.00 | $22,800.00 |