Property Info
- MLS S5122327
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1542
- Foundation Slab
- Min Lease Slab
- HOA Fees $33.33
Interior Features
- Ninguno
Cash Flow
| Cap Rate6.6 | Gross Yield7.9% | Annual Rent$31,200.00 | Property Taxes$4,653.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $4,653.00 | $23,265.00 | $46,530.00 | |||
| Net Cash Flow | $26,547.00 | $132,735.00 | $265,470.00 | |||
| HOA Fees | $399.96 | $1,999.80 | $3,999.60 |