Property Info
- MLS S5129558
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1372
- Foundation Slab
- Min Lease Slab
- HOA Fees $190.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.2 | Gross Yield6.1% | Annual Rent$19,800.00 | Property Taxes$3,859.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $3,859.00 | $19,295.00 | $38,590.00 | |||
| Net Cash Flow | $15,941.00 | $79,705.00 | $159,410.00 | |||
| HOA Fees | $2,280.00 | $11,400.00 | $22,800.00 |