Property Info
- MLS W7874485
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1597
- Foundation Slab
- Min Lease Slab
- HOA Fees $380.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- In Wall Pest System
- Kitchen/Family Room Combo
- Open Floorplan
- Pest Guard System
- PrimaryBedroom Upstairs
- Thermostat
- Tray Ceiling(s)
- Window Treatments
Cash Flow
| Cap Rate6.4 | Gross Yield9.4% | Annual Rent$28,140.00 | Property Taxes$4,400.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,140.00 $2,345.00 / mo | $140,700.00 $2,345.00 / mo | $281,400.00 $2,345.00 / mo | |||
| Estimated Expenses | $4,400.00 | $22,000.00 | $44,000.00 | |||
| Net Cash Flow | $23,740.00 | $118,700.00 | $237,400.00 | |||
| HOA Fees | $4,560.00 | $22,800.00 | $45,600.00 |
