Property Info
- MLS S5129285
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1795
- Foundation Slab
- Min Lease Slab
- HOA Fees $8.33
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.1 | Gross Yield7% | Annual Rent$26,400.00 | Property Taxes$7,046.68 | 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 | $7,046.68 | $35,233.40 | $70,466.80 | |||
| Net Cash Flow | $19,353.32 | $96,766.60 | $193,533.20 | |||
| HOA Fees | $99.96 | $499.80 | $999.60 |