Property Info
- MLS S5128515
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1418
- Foundation Slab
- Min Lease Slab
- HOA Fees $160.00
Interior Features
- High Ceilings
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate7.2 | Gross Yield8.6% | Annual Rent$27,600.00 | Property Taxes$2,605.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $2,605.20 | $13,026.00 | $26,052.00 | |||
| Net Cash Flow | $24,994.80 | $124,974.00 | $249,948.00 | |||
| HOA Fees | $1,920.00 | $9,600.00 | $19,200.00 |