Property Info
- MLS S5125691
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1582
- Foundation Block
- Min Lease -
- HOA Fees $222.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate3.7 | Gross Yield5.3% | Annual Rent$26,400.00 | Property Taxes$5,222.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $5,222.00 | $26,110.00 | $52,220.00 | |||
| Net Cash Flow | $21,178.00 | $105,890.00 | $211,780.00 | |||
| HOA Fees | $2,664.00 | $13,320.00 | $26,640.00 |