Property Info
- MLS W7885982
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2251
- Living Area (sqft) 1423
- Foundation Slab
- Min Lease Slab
- HOA Fees $235.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield7.3% | Annual Rent$31,200.00 | Property Taxes$6,666.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $6,666.31 | $33,331.55 | $66,663.10 | |||
| Net Cash Flow | $24,533.69 | $122,668.45 | $245,336.90 | |||
| HOA Fees | $2,820.00 | $14,100.00 | $28,200.00 |