Property Info
- MLS S5126613
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1392
- Foundation Slab
- Min Lease Slab
- HOA Fees $30.67
Interior Features
- High Ceilings
Cash Flow
| Cap Rate3.6 | Gross Yield4.9% | Annual Rent$17,400.00 | Property Taxes$4,234.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $4,234.00 | $21,170.00 | $42,340.00 | |||
| Net Cash Flow | $13,166.00 | $65,830.00 | $131,660.00 | |||
| HOA Fees | $368.04 | $1,840.20 | $3,680.40 |