Property Info
- MLS S5114337
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1673
- Foundation Concrete Perimeter
- Min Lease -
- HOA Fees $98.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.1 | Gross Yield8.2% | Annual Rent$27,600.00 | Property Taxes$2,647.00 | 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 | $2,647.00 | $13,235.00 | $26,470.00 | |||
| Net Cash Flow | $24,953.00 | $124,765.00 | $249,530.00 | |||
| HOA Fees | $1,176.00 | $5,880.00 | $11,760.00 |