Property Info
- MLS S5122025
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1847
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $99.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield6.2% | Annual Rent$22,800.00 | Property Taxes$4,104.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $4,104.31 | $20,521.55 | $41,043.10 | |||
| Net Cash Flow | $18,695.69 | $93,478.45 | $186,956.90 | |||
| HOA Fees | $1,188.00 | $5,940.00 | $11,880.00 |