Property Info
- MLS W7880082
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1994
- Living Area (sqft) 1422
- Foundation Slab
- Min Lease Slab
- HOA Fees $85.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.7 | Gross Yield7.7% | Annual Rent$23,940.00 | Property Taxes$2,175.71 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,940.00 $1,995.00 / mo | $119,700.00 $1,995.00 / mo | $239,400.00 $1,995.00 / mo | |||
| Estimated Expenses | $2,175.71 | $10,878.55 | $21,757.10 | |||
| Net Cash Flow | $21,764.29 | $108,821.45 | $217,642.90 | |||
| HOA Fees | $1,020.00 | $5,100.00 | $10,200.00 |