Property Info
- MLS S5120356
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 984
- Foundation Slab
- Min Lease Slab
- HOA Fees $55.67
Interior Features
- Other
Cash Flow
| Cap Rate8.6 | Gross Yield10.1% | Annual Rent$25,200.00 | Property Taxes$3,039.68 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,039.68 | $15,198.40 | $30,396.80 | |||
| Net Cash Flow | $22,160.32 | $110,801.60 | $221,603.20 | |||
| HOA Fees | $668.04 | $3,340.20 | $6,680.40 |