Property Info
- MLS S5103139
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1774
- Foundation Slab, Stilt/On Piling
- Min Lease Slab, Stilt/On Piling
- HOA Fees $90.33
Interior Features
- Attic Fan
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate6.0 | Gross Yield7.3% | Annual Rent$21,600.00 | Property Taxes$2,625.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,625.00 | $13,125.00 | $26,250.00 | |||
| Net Cash Flow | $18,975.00 | $94,875.00 | $189,750.00 | |||
| HOA Fees | $1,083.96 | $5,419.80 | $10,839.60 |