Property Info
- MLS S5096124
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1850
- Foundation Block, Concrete Perimeter, Slab
- Min Lease Block, Concrete Perimeter, Slab
- HOA Fees $85.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Solid Wood Cabinets
Cash Flow
| Cap Rate5.0 | Gross Yield6.4% | Annual Rent$20,400.00 | Property Taxes$3,433.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $3,433.00 | $17,165.00 | $34,330.00 | |||
| Net Cash Flow | $16,967.00 | $84,835.00 | $169,670.00 | |||
| HOA Fees | $1,020.00 | $5,100.00 | $10,200.00 |