Property Info
- MLS S5115845
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1480
- Foundation Slab
- Min Lease Slab
- HOA Fees $110.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.5 | Gross Yield7.1% | Annual Rent$22,080.00 | Property Taxes$3,630.86 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,080.00 $1,840.00 / mo | $110,400.00 $1,840.00 / mo | $220,800.00 $1,840.00 / mo | |||
| Estimated Expenses | $3,630.86 | $18,154.30 | $36,308.60 | |||
| Net Cash Flow | $18,449.14 | $92,245.70 | $184,491.40 | |||
| HOA Fees | $1,320.00 | $6,600.00 | $13,200.00 |