Property Info
- MLS S5122261
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1868
- Foundation Slab
- Min Lease Slab
- HOA Fees $460.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate3.9 | Gross Yield6.7% | Annual Rent$27,600.00 | Property Taxes$6,218.98 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $6,218.98 | $31,094.90 | $62,189.80 | |||
| Net Cash Flow | $21,381.02 | $106,905.10 | $213,810.20 | |||
| HOA Fees | $5,520.00 | $27,600.00 | $55,200.00 |