Property Info
- MLS S5123481
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1446
- Foundation Slab
- Min Lease Slab
- HOA Fees $315.00
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield7.8% | Annual Rent$22,200.00 | Property Taxes$4,063.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $4,063.00 | $20,315.00 | $40,630.00 | |||
| Net Cash Flow | $18,137.00 | $90,685.00 | $181,370.00 | |||
| HOA Fees | $3,780.00 | $18,900.00 | $37,800.00 |