Property Info
- MLS S5107437
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1674
- Foundation Basement
- Min Lease -
- HOA Fees $197.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate6.1 | Gross Yield6.9% | Annual Rent$26,400.00 | Property Taxes$499.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $499.00 | $2,495.00 | $4,990.00 | |||
| Net Cash Flow | $25,901.00 | $129,505.00 | $259,010.00 | |||
| HOA Fees | $2,364.00 | $11,820.00 | $23,640.00 |