Property Info
- MLS S5115373
- Unit No A
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1251
- Foundation Slab
- Min Lease Slab
- HOA Fees $420.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.7 | Gross Yield9.8% | Annual Rent$23,400.00 | Property Taxes$2,260.39 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $2,260.39 | $11,301.95 | $22,603.90 | |||
| Net Cash Flow | $21,139.61 | $105,698.05 | $211,396.10 | |||
| HOA Fees | $5,040.00 | $25,200.00 | $50,400.00 |