Property Info
- MLS S5102774
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1383
- Foundation Slab
- Min Lease Slab
- HOA Fees $43.78
Interior Features
- Ceiling Fans(s)
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate6.5 | Gross Yield7.5% | Annual Rent$23,700.00 | Property Taxes$2,731.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,700.00 $1,975.00 / mo | $118,500.00 $1,975.00 / mo | $237,000.00 $1,975.00 / mo | |||
| Estimated Expenses | $2,731.00 | $13,655.00 | $27,310.00 | |||
| Net Cash Flow | $20,969.00 | $104,845.00 | $209,690.00 | |||
| HOA Fees | $525.36 | $2,626.80 | $5,253.60 |