Property Info
- MLS S5115423
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1793
- Foundation Block
- Min Lease -
- HOA Fees $175.00
Interior Features
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate6.7 | Gross Yield7.4% | Annual Rent$27,600.00 | Property Taxes$499.00 | 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 | $499.00 | $2,495.00 | $4,990.00 | |||
| Net Cash Flow | $27,101.00 | $135,505.00 | $271,010.00 | |||
| HOA Fees | $2,100.00 | $10,500.00 | $21,000.00 |