Property Info
- MLS S5112015
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1272
- Foundation Slab
- Min Lease Slab
- HOA Fees $140.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.7 | Gross Yield8.3% | Annual Rent$20,340.00 | Property Taxes$2,234.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,340.00 $1,695.00 / mo | $101,700.00 $1,695.00 / mo | $203,400.00 $1,695.00 / mo | |||
| Estimated Expenses | $2,234.29 | $11,171.45 | $22,342.90 | |||
| Net Cash Flow | $18,105.71 | $90,528.55 | $181,057.10 | |||
| HOA Fees | $1,680.00 | $8,400.00 | $16,800.00 |