Property Info
- MLS S5061647
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1275
- Foundation Slab
- Min Lease Slab
- HOA Fees $81.00
Interior Features
- Attic Ventilator
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield6.7% | Annual Rent$19,200.00 | Property Taxes$1,981.00 | 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 | $1,981.00 | $9,905.00 | $19,810.00 | |||
| Net Cash Flow | $17,219.00 | $86,095.00 | $172,190.00 | |||
| HOA Fees | $972.00 | $4,860.00 | $9,720.00 |