Property Info
- MLS W7882517
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1416
- Living Area (sqft) 1093
- Foundation Slab
- Min Lease Slab
- HOA Fees $77.67
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.6 | Gross Yield7.6% | Annual Rent$19,800.00 | Property Taxes$1,744.02 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $1,744.02 | $8,720.10 | $17,440.20 | |||
| Net Cash Flow | $18,055.98 | $90,279.90 | $180,559.80 | |||
| HOA Fees | $932.04 | $4,660.20 | $9,320.40 |