Property Info
- MLS S5103308
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1797
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $198.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate5.2 | Gross Yield7% | Annual Rent$27,000.00 | Property Taxes$4,471.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $4,471.00 | $22,355.00 | $44,710.00 | |||
| Net Cash Flow | $22,529.00 | $112,645.00 | $225,290.00 | |||
| HOA Fees | $2,376.00 | $11,880.00 | $23,760.00 |