Property Info
- MLS S5075857
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1865
- Foundation Slab
- Min Lease Slab
- HOA Fees $312.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- Master Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
Cap Rate5.0 | Gross Yield6.1% | Annual Rent$32,400.00 | Property Taxes$2,288.07 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
Estimated Expenses | $2,288.07 | $11,440.35 | $22,880.70 | |||
Net Cash Flow | $30,111.93 | $150,559.65 | $301,119.30 | |||
HOA Fees | $3,744.00 | $18,720.00 | $37,440.00 |