Property Info
- MLS T3551949
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1216
- Foundation Block
- Min Lease Block
- HOA Fees $308.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield8.2% | Annual Rent$22,800.00 | Property Taxes$3,739.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,739.00 | $18,695.00 | $37,390.00 | |||
| Net Cash Flow | $19,061.00 | $95,305.00 | $190,610.00 | |||
| HOA Fees | $3,696.00 | $18,480.00 | $36,960.00 |