Property Info
- MLS S5120456
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1725
- Foundation Basement
- Min Lease -
- HOA Fees $100.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate3.7 | Gross Yield6.6% | Annual Rent$21,000.00 | Property Taxes$7,956.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $7,956.00 | $39,780.00 | $79,560.00 | |||
| Net Cash Flow | $13,044.00 | $65,220.00 | $130,440.00 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |