Property Info
- MLS W7886922
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1513
- Living Area (sqft) 1513
- Foundation Slab
- Min Lease Slab
- HOA Fees $426.00
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.2 | Gross Yield8.3% | Annual Rent$19,800.00 | Property Taxes$4,498.00 | 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 | $4,498.00 | $22,490.00 | $44,980.00 | |||
| Net Cash Flow | $15,302.00 | $76,510.00 | $153,020.00 | |||
| HOA Fees | $5,112.00 | $25,560.00 | $51,120.00 |