Property Info
- MLS T3546433
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1473
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $345.00
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.0 | Gross Yield7.8% | Annual Rent$21,600.00 | Property Taxes$3,693.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,693.00 | $18,465.00 | $36,930.00 | |||
| Net Cash Flow | $17,907.00 | $89,535.00 | $179,070.00 | |||
| HOA Fees | $4,140.00 | $20,700.00 | $41,400.00 |