Property Info
- MLS S5110030
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1382
- Foundation Block
- Min Lease Block
- HOA Fees $216.67
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield7.5% | Annual Rent$22,200.00 | Property Taxes$3,366.74 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $3,366.74 | $16,833.70 | $33,667.40 | |||
| Net Cash Flow | $18,833.26 | $94,166.30 | $188,332.60 | |||
| HOA Fees | $2,600.04 | $13,000.20 | $26,000.40 |