Property Info
- MLS S5111803
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2000
- Foundation Slab
- Min Lease Slab
- HOA Fees $182.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate4.2 | Gross Yield5.8% | Annual Rent$36,000.00 | Property Taxes$7,362.00 | 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 | $7,362.00 | $36,810.00 | $73,620.00 | |||
| Net Cash Flow | $28,638.00 | $143,190.00 | $286,380.00 | |||
| HOA Fees | $2,184.00 | $10,920.00 | $21,840.00 |