Property Info
- MLS T3552684
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1605
- Foundation Slab
- Min Lease Slab
- HOA Fees $77.50
Interior Features
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield7.2% | Annual Rent$25,200.00 | Property Taxes$4,967.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,967.34 | $24,836.70 | $49,673.40 | |||
| Net Cash Flow | $20,232.66 | $101,163.30 | $202,326.60 | |||
| HOA Fees | $930.00 | $4,650.00 | $9,300.00 |