Property Info
- MLS S5125645
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1464
- Foundation Slab
- Min Lease Slab
- HOA Fees $25.00
Interior Features
- Ceiling Fans(s)
- Stone Counters
Cash Flow
| Cap Rate5.7 | Gross Yield7% | Annual Rent$23,400.00 | Property Taxes$4,166.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $4,166.00 | $20,830.00 | $41,660.00 | |||
| Net Cash Flow | $19,234.00 | $96,170.00 | $192,340.00 | |||
| HOA Fees | $300.00 | $1,500.00 | $3,000.00 |