Property Info
- MLS S5123663
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2087
- Foundation Slab
- Min Lease Slab
- HOA Fees $84.04
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.5 | Gross Yield7% | Annual Rent$34,800.00 | Property Taxes$6,474.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $6,474.00 | $32,370.00 | $64,740.00 | |||
| Net Cash Flow | $28,326.00 | $141,630.00 | $283,260.00 | |||
| HOA Fees | $1,008.48 | $5,042.40 | $10,084.80 |