Property Info
- MLS S5114060
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1465
- Foundation Slab
- Min Lease Slab
- HOA Fees $56.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.0 | Gross Yield6.2% | Annual Rent$20,256.00 | Property Taxes$3,445.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,256.00 $1,688.00 / mo | $101,280.00 $1,688.00 / mo | $202,560.00 $1,688.00 / mo | |||
| Estimated Expenses | $3,445.00 | $17,225.00 | $34,450.00 | |||
| Net Cash Flow | $16,811.00 | $84,055.00 | $168,110.00 | |||
| HOA Fees | $672.00 | $3,360.00 | $6,720.00 |