Property Info
- MLS S5123558
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1650
- Foundation Block
- Min Lease Block
- HOA Fees $261.00
Interior Features
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield7.1% | Annual Rent$31,800.00 | Property Taxes$7,846.95 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $7,846.95 | $39,234.75 | $78,469.50 | |||
| Net Cash Flow | $23,953.05 | $119,765.25 | $239,530.50 | |||
| HOA Fees | $3,132.00 | $15,660.00 | $31,320.00 |