Property Info
- MLS S5107088
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1728
- Foundation Slab
- Min Lease Slab
- HOA Fees $226.04
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Pest Guard System
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield7.7% | Annual Rent$30,000.00 | Property Taxes$4,509.71 | 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 | $4,509.71 | $22,548.55 | $45,097.10 | |||
| Net Cash Flow | $25,490.29 | $127,451.45 | $254,902.90 | |||
| HOA Fees | $2,712.48 | $13,562.40 | $27,124.80 |