Property Info
- MLS S5122606
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1622
- Foundation Slab
- Min Lease Slab
- HOA Fees $300.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield7% | Annual Rent$28,800.00 | Property Taxes$4,596.94 | 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 | $4,596.94 | $22,984.70 | $45,969.40 | |||
| Net Cash Flow | $24,203.06 | $121,015.30 | $242,030.60 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |