Property Info
- MLS S5106884
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1753
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $250.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.4 | Gross Yield8.1% | Annual Rent$30,000.00 | Property Taxes$6,841.56 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $6,841.56 | $34,207.80 | $68,415.60 | |||
| Net Cash Flow | $23,158.44 | $115,792.20 | $231,584.40 | |||
| HOA Fees | $3,000.00 | $15,000.00 | $30,000.00 |