Property Info
- MLS S5110082
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1673
- Foundation Block, Concrete Perimeter, Other
- Min Lease Block, Concrete Perimeter, Other
- HOA Fees $65.00
Interior Features
- Ninguno
- Thermostat
Cash Flow
| Cap Rate7.6 | Gross Yield9.5% | Annual Rent$28,200.00 | Property Taxes$4,864.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $4,864.00 | $24,320.00 | $48,640.00 | |||
| Net Cash Flow | $23,336.00 | $116,680.00 | $233,360.00 | |||
| HOA Fees | $780.00 | $3,900.00 | $7,800.00 |