Property Info
- MLS S5117204
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1408
- Foundation Slab
- Min Lease Slab
- HOA Fees $24.17
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.4 | Gross Yield6.7% | Annual Rent$24,000.00 | Property Taxes$4,420.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,420.00 | $22,100.00 | $44,200.00 | |||
| Net Cash Flow | $19,580.00 | $97,900.00 | $195,800.00 | |||
| HOA Fees | $290.04 | $1,450.20 | $2,900.40 |