Property Info
- MLS S5123752
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1426
- Foundation Slab
- Min Lease Slab
- HOA Fees $16.67
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.6 | Gross Yield8.6% | Annual Rent$22,800.00 | Property Taxes$5,036.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $5,036.00 | $25,180.00 | $50,360.00 | |||
| Net Cash Flow | $17,764.00 | $88,820.00 | $177,640.00 | |||
| HOA Fees | $200.04 | $1,000.20 | $2,000.40 |