Property Info
- MLS S5122378
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1450
- Foundation Slab
- Min Lease Slab
- HOA Fees $100.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.2 | Gross Yield7.6% | Annual Rent$28,800.00 | Property Taxes$4,165.92 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $4,165.92 | $20,829.60 | $41,659.20 | |||
| Net Cash Flow | $24,634.08 | $123,170.40 | $246,340.80 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |