Property Info
- MLS W7877599
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 3046
- Living Area (sqft) 2518
- Foundation Block
- Min Lease Block
- HOA Fees $17.92
Interior Features
- Built-in Features
- Crown Molding
Cash Flow
| Cap Rate2.7 | Gross Yield4% | Annual Rent$26,400.00 | Property Taxes$8,315.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $8,315.00 | $41,575.00 | $83,150.00 | |||
| Net Cash Flow | $18,085.00 | $90,425.00 | $180,850.00 | |||
| HOA Fees | $215.04 | $1,075.20 | $2,150.40 |