Property Info
- MLS T3549554
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1240
- Foundation Slab
- Min Lease Slab
- HOA Fees $306.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield8.4% | Annual Rent$21,600.00 | Property Taxes$3,229.11 | 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 | $3,229.11 | $16,145.55 | $32,291.10 | |||
| Net Cash Flow | $18,370.89 | $91,854.45 | $183,708.90 | |||
| HOA Fees | $3,672.00 | $18,360.00 | $36,720.00 |