Property Info
- MLS S5119323
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1602
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
- HOA Fees $645.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.3 | Gross Yield8% | Annual Rent$28,800.00 | Property Taxes$5,714.78 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $5,714.78 | $28,573.90 | $57,147.80 | |||
| Net Cash Flow | $23,085.22 | $115,426.10 | $230,852.20 | |||
| HOA Fees | $7,740.00 | $38,700.00 | $77,400.00 |