Property Info
- MLS S5129714
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1439
- Foundation Block, Concrete Perimeter, Other
- Min Lease Block, Concrete Perimeter, Other
- HOA Fees $26.67
Interior Features
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield7.2% | Annual Rent$27,600.00 | Property Taxes$5,211.48 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $5,211.48 | $26,057.40 | $52,114.80 | |||
| Net Cash Flow | $22,388.52 | $111,942.60 | $223,885.20 | |||
| HOA Fees | $320.04 | $1,600.20 | $3,200.40 |