Property Info
- MLS S5117046
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1246
- Foundation Slab
- Min Lease Slab
- HOA Fees $445.00
Interior Features
- Other
Cash Flow
| Cap Rate4.3 | Gross Yield6.9% | Annual Rent$27,000.00 | Property Taxes$4,700.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $4,700.00 | $23,500.00 | $47,000.00 | |||
| Net Cash Flow | $22,300.00 | $111,500.00 | $223,000.00 | |||
| HOA Fees | $5,340.00 | $26,700.00 | $53,400.00 |