Property Info
- MLS S5128941
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2116
- Living Area (sqft) 1724
- Foundation Slab
- Min Lease Slab
- HOA Fees $159.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.3 | Gross Yield7.2% | Annual Rent$21,600.00 | Property Taxes$3,912.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,912.00 | $19,560.00 | $39,120.00 | |||
| Net Cash Flow | $17,688.00 | $88,440.00 | $176,880.00 | |||
| HOA Fees | $1,908.00 | $9,540.00 | $19,080.00 |