Property Info
- MLS S5108220
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1300
- Foundation Slab
- Min Lease Slab
- HOA Fees $464.00
Interior Features
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate8.5 | Gross Yield11.4% | Annual Rent$36,000.00 | Property Taxes$3,621.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $3,621.00 | $18,105.00 | $36,210.00 | |||
| Net Cash Flow | $32,379.00 | $161,895.00 | $323,790.00 | |||
| HOA Fees | $5,568.00 | $27,840.00 | $55,680.00 |