Property Info
- MLS S5129097
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1528
- Foundation Block
- Min Lease Block
- HOA Fees $304.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate6.2 | Gross Yield8.9% | Annual Rent$30,600.00 | Property Taxes$5,600.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,600.00 $2,550.00 / mo | $153,000.00 $2,550.00 / mo | $306,000.00 $2,550.00 / mo | |||
| Estimated Expenses | $5,600.00 | $28,000.00 | $56,000.00 | |||
| Net Cash Flow | $25,000.00 | $125,000.00 | $250,000.00 | |||
| HOA Fees | $3,648.00 | $18,240.00 | $36,480.00 |