Property Info
- MLS S5125601
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1741
- Foundation Slab
- Min Lease Slab
- HOA Fees $224.00
Interior Features
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield6.9% | Annual Rent$28,380.00 | Property Taxes$5,465.42 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,380.00 $2,365.00 / mo | $141,900.00 $2,365.00 / mo | $283,800.00 $2,365.00 / mo | |||
| Estimated Expenses | $5,465.42 | $27,327.10 | $54,654.20 | |||
| Net Cash Flow | $22,914.58 | $114,572.90 | $229,145.80 | |||
| HOA Fees | $2,688.00 | $13,440.00 | $26,880.00 |