Property Info
- MLS S5126999
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1844
- Foundation Slab
- Min Lease Slab
- HOA Fees $280.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield8.3% | Annual Rent$26,400.00 | Property Taxes$4,327.13 | 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 | $4,327.13 | $21,635.65 | $43,271.30 | |||
| Net Cash Flow | $22,072.87 | $110,364.35 | $220,728.70 | |||
| HOA Fees | $3,360.00 | $16,800.00 | $33,600.00 |