Property Info
- MLS S5124410
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1516
- Foundation Block
- Min Lease Block
- HOA Fees $13.00
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate6.5 | Gross Yield9% | Annual Rent$28,800.00 | Property Taxes$7,851.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $7,851.00 | $39,255.00 | $78,510.00 | |||
| Net Cash Flow | $20,949.00 | $104,745.00 | $209,490.00 | |||
| HOA Fees | $156.00 | $780.00 | $1,560.00 |