Property Info
- MLS S5116237
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1700
- Foundation Slab
- Min Lease Slab
- HOA Fees $362.00
Interior Features
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Wet Bar
Cash Flow
| Cap Rate4.8 | Gross Yield7.4% | Annual Rent$28,800.00 | Property Taxes$5,878.96 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $5,878.96 | $29,394.80 | $58,789.60 | |||
| Net Cash Flow | $22,921.04 | $114,605.20 | $229,210.40 | |||
| HOA Fees | $4,344.00 | $21,720.00 | $43,440.00 |