Property Info
- MLS W7875449
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1492
- Foundation Slab
- Min Lease Slab
- HOA Fees $300.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.0 | Gross Yield9.7% | Annual Rent$27,600.00 | Property Taxes$4,173.03 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $4,173.03 | $20,865.15 | $41,730.30 | |||
| Net Cash Flow | $23,426.97 | $117,134.85 | $234,269.70 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |