Property Info
- MLS W7880971
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2720
- Living Area (sqft) 1360
- Foundation Slab
- Min Lease Slab
- HOA Fees $185.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Split Bedroom
- Window Treatments
Cash Flow
| Cap Rate6.0 | Gross Yield8.7% | Annual Rent$19,200.00 | Property Taxes$3,866.59 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $3,866.59 | $19,332.95 | $38,665.90 | |||
| Net Cash Flow | $15,333.41 | $76,667.05 | $153,334.10 | |||
| HOA Fees | $2,220.00 | $11,100.00 | $22,200.00 |