Property Info
- MLS S5126131
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1622
- Foundation Slab
- Min Lease Slab
- HOA Fees $83.00
Interior Features
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield6% | Annual Rent$24,000.00 | Property Taxes$4,247.79 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,247.79 | $21,238.95 | $42,477.90 | |||
| Net Cash Flow | $19,752.21 | $98,761.05 | $197,522.10 | |||
| HOA Fees | $996.00 | $4,980.00 | $9,960.00 |