Property Info
- MLS S5121499
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1319
- Foundation Other
- Min Lease Other
- HOA Fees $464.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate5.8 | Gross Yield8.7% | Annual Rent$30,000.00 | Property Taxes$4,393.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $4,393.00 | $21,965.00 | $43,930.00 | |||
| Net Cash Flow | $25,607.00 | $128,035.00 | $256,070.00 | |||
| HOA Fees | $5,568.00 | $27,840.00 | $55,680.00 |