Property Info
- MLS S5129251
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1516
- Foundation Block
- Min Lease Block
- HOA Fees $17.67
Interior Features
- L Dining
- Primary Bedroom Main Floor
- Thermostat
- Smart Home
Cash Flow
| Cap Rate5.5 | Gross Yield7.8% | Annual Rent$27,000.00 | Property Taxes$7,599.47 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $7,599.47 | $37,997.35 | $75,994.70 | |||
| Net Cash Flow | $19,400.53 | $97,002.65 | $194,005.30 | |||
| HOA Fees | $212.04 | $1,060.20 | $2,120.40 |