Property Info
- MLS S5123456
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1300
- Foundation Other
- Min Lease Other
- HOA Fees $470.00
Interior Features
- Other
Cash Flow
| Cap Rate4.9 | Gross Yield7.9% | Annual Rent$24,900.00 | Property Taxes$3,743.36 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,900.00 $2,075.00 / mo | $124,500.00 $2,075.00 / mo | $249,000.00 $2,075.00 / mo | |||
| Estimated Expenses | $3,743.36 | $18,716.80 | $37,433.60 | |||
| Net Cash Flow | $21,156.64 | $105,783.20 | $211,566.40 | |||
| HOA Fees | $5,640.00 | $28,200.00 | $56,400.00 |