Property Info
- MLS S5112634
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1825
- Foundation Slab
- Min Lease Slab
- HOA Fees $90.00
Interior Features
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield8% | Annual Rent$21,000.00 | Property Taxes$3,078.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $3,078.00 | $15,390.00 | $30,780.00 | |||
| Net Cash Flow | $17,922.00 | $89,610.00 | $179,220.00 | |||
| HOA Fees | $1,080.00 | $5,400.00 | $10,800.00 |