Property Info
- MLS S5125225
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1784
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $99.00
Interior Features
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate5.4 | Gross Yield6.8% | Annual Rent$33,600.00 | Property Taxes$5,741.55 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $5,741.55 | $28,707.75 | $57,415.50 | |||
| Net Cash Flow | $27,858.45 | $139,292.25 | $278,584.50 | |||
| HOA Fees | $1,188.00 | $5,940.00 | $11,880.00 |