Property Info
- MLS S5130702
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1244
- Foundation Slab
- Min Lease -
- HOA Fees $330.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.4 | Gross Yield6.9% | Annual Rent$24,000.00 | Property Taxes$4,625.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,625.00 | $23,125.00 | $46,250.00 | |||
| Net Cash Flow | $19,375.00 | $96,875.00 | $193,750.00 | |||
| HOA Fees | $3,960.00 | $19,800.00 | $39,600.00 |