Property Info
- MLS S5121343
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1910
- Foundation Slab
- Min Lease Slab
- HOA Fees $153.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate6.2 | Gross Yield8.1% | Annual Rent$29,400.00 | Property Taxes$4,863.00 | 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 | $4,863.00 | $24,315.00 | $48,630.00 | |||
| Net Cash Flow | $24,537.00 | $122,685.00 | $245,370.00 | |||
| HOA Fees | $1,836.00 | $9,180.00 | $18,360.00 |