Property Info
- MLS W7886617
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2082
- Living Area (sqft) 2082
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $73.33
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Stone Counters
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate6.1 | Gross Yield7% | Annual Rent$26,388.00 | Property Taxes$2,197.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,388.00 $2,199.00 / mo | $131,940.00 $2,199.00 / mo | $263,880.00 $2,199.00 / mo | |||
| Estimated Expenses | $2,197.00 | $10,985.00 | $21,970.00 | |||
| Net Cash Flow | $24,191.00 | $120,955.00 | $241,910.00 | |||
| HOA Fees | $879.96 | $4,399.80 | $8,799.60 |