Property Info
- MLS S5113079
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1366
- Foundation Slab
- Min Lease Slab
- HOA Fees $280.00
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield7.6% | Annual Rent$27,600.00 | Property Taxes$4,098.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $4,098.00 | $20,490.00 | $40,980.00 | |||
| Net Cash Flow | $23,502.00 | $117,510.00 | $235,020.00 | |||
| HOA Fees | $3,360.00 | $16,800.00 | $33,600.00 |