Property Info
- MLS S5115410
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1834
- Foundation Block
- Min Lease -
- HOA Fees $170.00
Interior Features
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate6.4 | Gross Yield7.9% | Annual Rent$25,200.00 | Property Taxes$2,731.87 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $2,731.87 | $13,659.35 | $27,318.70 | |||
| Net Cash Flow | $22,468.13 | $112,340.65 | $224,681.30 | |||
| HOA Fees | $2,040.00 | $10,200.00 | $20,400.00 |