Property Info
- MLS S5113727
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1676
- Foundation Slab
- Min Lease Slab
- HOA Fees $77.33
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield7.1% | Annual Rent$26,400.00 | Property Taxes$5,167.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $5,167.00 | $25,835.00 | $51,670.00 | |||
| Net Cash Flow | $21,233.00 | $106,165.00 | $212,330.00 | |||
| HOA Fees | $927.96 | $4,639.80 | $9,279.60 |