Property Info
- MLS W7871595
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1631
- Foundation Slab
- Min Lease Slab
- HOA Fees $3.75
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.3 | Gross Yield9.3% | Annual Rent$33,600.00 | Property Taxes$3,618.86 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $3,618.86 | $18,094.30 | $36,188.60 | |||
| Net Cash Flow | $29,981.14 | $149,905.70 | $299,811.40 | |||
| HOA Fees | $45.00 | $225.00 | $450.00 |