Property Info
- MLS S5116451
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2786
- Foundation Slab
- Min Lease Slab
- HOA Fees $81.33
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.5 | Gross Yield5.8% | Annual Rent$39,600.00 | Property Taxes$7,940.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $39,600.00 $3,300.00 / mo | $198,000.00 $3,300.00 / mo | $396,000.00 $3,300.00 / mo | |||
| Estimated Expenses | $7,940.14 | $39,700.70 | $79,401.40 | |||
| Net Cash Flow | $31,659.86 | $158,299.30 | $316,598.60 | |||
| HOA Fees | $975.96 | $4,879.80 | $9,759.60 |