Property Info
- MLS W7875927
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1608
- Foundation Block
- Min Lease Block
- HOA Fees $575.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Solid Surface Counters
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.0 | Gross Yield7.9% | Annual Rent$22,200.00 | Property Taxes$4,045.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $4,045.30 | $20,226.50 | $40,453.00 | |||
| Net Cash Flow | $18,154.70 | $90,773.50 | $181,547.00 | |||
| HOA Fees | $6,900.00 | $34,500.00 | $69,000.00 |