Property Info
- MLS S5116512
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1539
- Foundation Basement
- Min Lease Basement
- HOA Fees $112.64
Interior Features
- Other
Cash Flow
| Cap Rate6.4 | Gross Yield7.9% | Annual Rent$22,800.00 | Property Taxes$2,892.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $2,892.00 | $14,460.00 | $28,920.00 | |||
| Net Cash Flow | $19,908.00 | $99,540.00 | $199,080.00 | |||
| HOA Fees | $1,351.68 | $6,758.40 | $13,516.80 |