Property Info
- MLS S5117473
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1558
- Foundation Slab
- Min Lease Slab
- HOA Fees $100.00
Interior Features
- Other
Cash Flow
| Cap Rate5.6 | Gross Yield7.5% | Annual Rent$23,508.00 | Property Taxes$4,798.95 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,508.00 $1,959.00 / mo | $117,540.00 $1,959.00 / mo | $235,080.00 $1,959.00 / mo | |||
| Estimated Expenses | $4,798.95 | $23,994.75 | $47,989.50 | |||
| Net Cash Flow | $18,709.05 | $93,545.25 | $187,090.50 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |