Property Info
- MLS S5130221
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1740
- Foundation Slab
- Min Lease Slab
- HOA Fees $94.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.7 | Gross Yield6.8% | Annual Rent$27,420.00 | Property Taxes$7,120.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,420.00 $2,285.00 / mo | $137,100.00 $2,285.00 / mo | $274,200.00 $2,285.00 / mo | |||
| Estimated Expenses | $7,120.00 | $35,600.00 | $71,200.00 | |||
| Net Cash Flow | $20,300.00 | $101,500.00 | $203,000.00 | |||
| HOA Fees | $1,128.00 | $5,640.00 | $11,280.00 |