Property Info
- MLS S5126676
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1651
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $164.64
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield7.3% | Annual Rent$30,000.00 | Property Taxes$4,113.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $4,113.00 | $20,565.00 | $41,130.00 | |||
| Net Cash Flow | $25,887.00 | $129,435.00 | $258,870.00 | |||
| HOA Fees | $1,975.68 | $9,878.40 | $19,756.80 |