Property Info
- MLS S5121176
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1797
- Foundation Slab
- Min Lease Slab
- HOA Fees $210.00
Interior Features
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield7.7% | Annual Rent$29,400.00 | Property Taxes$4,555.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,400.00 $2,450.00 / mo | $147,000.00 $2,450.00 / mo | $294,000.00 $2,450.00 / mo | |||
| Estimated Expenses | $4,555.00 | $22,775.00 | $45,550.00 | |||
| Net Cash Flow | $24,845.00 | $124,225.00 | $248,450.00 | |||
| HOA Fees | $2,520.00 | $12,600.00 | $25,200.00 |