Property Info
- MLS U8253938
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1590
- Foundation Slab
- Min Lease Slab
- HOA Fees $245.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Window Treatments
Cash Flow
| Cap Rate5.0 | Gross Yield7.1% | Annual Rent$25,200.00 | Property Taxes$4,401.42 | 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 | $4,401.42 | $22,007.10 | $44,014.20 | |||
| Net Cash Flow | $20,798.58 | $103,992.90 | $207,985.80 | |||
| HOA Fees | $2,940.00 | $14,700.00 | $29,400.00 |