Property Info
- MLS S5108566
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1699
- Foundation Slab
- Min Lease Slab
- HOA Fees $268.00
Interior Features
- Ceiling Fans(s)
- In Wall Pest System
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Pest Guard System
- PrimaryBedroom Upstairs
- Smart Home
- Solid Surface Counters
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
- Window Treatm
Cash Flow
| Cap Rate6.4 | Gross Yield7.2% | Annual Rent$30,000.00 | Property Taxes$160.88 | 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 | $160.88 | $804.40 | $1,608.80 | |||
| Net Cash Flow | $29,839.12 | $149,195.60 | $298,391.20 | |||
| HOA Fees | $3,216.00 | $16,080.00 | $32,160.00 |