Property Info
- MLS S5127335
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1353
- Foundation Slab
- Min Lease Slab
- HOA Fees $445.00
Interior Features
- Built-in Features
- Open Floorplan
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.9 | Gross Yield6.5% | Annual Rent$26,400.00 | Property Taxes$5,148.00 | 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 | $5,148.00 | $25,740.00 | $51,480.00 | |||
| Net Cash Flow | $21,252.00 | $106,260.00 | $212,520.00 | |||
| HOA Fees | $5,340.00 | $26,700.00 | $53,400.00 |