Property Info
- MLS U8244730
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1569
- Foundation Slab
- Min Lease Slab
- HOA Fees $5.00
Interior Features
- Cathedral Ceiling(s)
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield6.9% | Annual Rent$36,000.00 | Property Taxes$8,409.32 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $8,409.32 | $42,046.60 | $84,093.20 | |||
| Net Cash Flow | $27,590.68 | $137,953.40 | $275,906.80 | |||
| HOA Fees | $60.00 | $300.00 | $600.00 |