Property Info
- MLS S5121322
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1539
- Foundation Slab
- Min Lease Slab
- HOA Fees $189.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.7 | Gross Yield8.7% | Annual Rent$25,200.00 | Property Taxes$3,416.78 | 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 | $3,416.78 | $17,083.90 | $34,167.80 | |||
| Net Cash Flow | $21,783.22 | $108,916.10 | $217,832.20 | |||
| HOA Fees | $2,268.00 | $11,340.00 | $22,680.00 |