Property Info
- MLS S5119042
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1620
- Foundation Slab
- Min Lease Slab
- HOA Fees $455.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.3 | Gross Yield7.2% | Annual Rent$32,400.00 | Property Taxes$7,592.45 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $7,592.45 | $37,962.25 | $75,924.50 | |||
| Net Cash Flow | $24,807.55 | $124,037.75 | $248,075.50 | |||
| HOA Fees | $5,460.00 | $27,300.00 | $54,600.00 |