Property Info
- MLS T3551628
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 918
- Foundation Slab
- Min Lease Slab
- HOA Fees $375.22
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate6.9 | Gross Yield10.1% | Annual Rent$19,200.00 | Property Taxes$1,546.15 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $1,546.15 | $7,730.75 | $15,461.50 | |||
| Net Cash Flow | $17,653.85 | $88,269.25 | $176,538.50 | |||
| HOA Fees | $4,502.64 | $22,513.20 | $45,026.40 |