Property Info
- MLS S5130476
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 3045
- Living Area (sqft) 1480
- Foundation Slab
- Min Lease Slab
- HOA Fees $338.53
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate5.9 | Gross Yield9% | Annual Rent$23,400.00 | Property Taxes$3,887.68 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $3,887.68 | $19,438.40 | $38,876.80 | |||
| Net Cash Flow | $19,512.32 | $97,561.60 | $195,123.20 | |||
| HOA Fees | $4,062.36 | $20,311.80 | $40,623.60 |