Property Info
- MLS S5122254
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1662
- Foundation Slab
- Min Lease Slab
- HOA Fees $61.33
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.9 | Gross Yield6.9% | Annual Rent$24,000.00 | Property Taxes$2,751.96 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $2,751.96 | $13,759.80 | $27,519.60 | |||
| Net Cash Flow | $21,248.04 | $106,240.20 | $212,480.40 | |||
| HOA Fees | $735.96 | $3,679.80 | $7,359.60 |