Property Info
- MLS S5113875
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1158
- Foundation Other
- Min Lease Other
- HOA Fees $430.00
Interior Features
- Eat-in Kitchen
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield9.4% | Annual Rent$17,700.00 | Property Taxes$1,870.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,700.00 $1,475.00 / mo | $88,500.00 $1,475.00 / mo | $177,000.00 $1,475.00 / mo | |||
| Estimated Expenses | $1,870.00 | $9,350.00 | $18,700.00 | |||
| Net Cash Flow | $15,830.00 | $79,150.00 | $158,300.00 | |||
| HOA Fees | $5,160.00 | $25,800.00 | $51,600.00 |