Property Info
- MLS S5105256
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1274
- Foundation Slab
- Min Lease Slab
- HOA Fees $345.00
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate4.3 | Gross Yield7.6% | Annual Rent$22,200.00 | Property Taxes$5,423.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $5,423.00 | $27,115.00 | $54,230.00 | |||
| Net Cash Flow | $16,777.00 | $83,885.00 | $167,770.00 | |||
| HOA Fees | $4,140.00 | $20,700.00 | $41,400.00 |