Property Info
- MLS S5123715
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1465
- Foundation Slab
- Min Lease Slab
- HOA Fees $606.51
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.7 | Gross Yield6.8% | Annual Rent$27,000.00 | Property Taxes$5,032.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $5,032.63 | $25,163.15 | $50,326.30 | |||
| Net Cash Flow | $21,967.37 | $109,836.85 | $219,673.70 | |||
| HOA Fees | $7,278.12 | $36,390.60 | $72,781.20 |