Property Info
- MLS S5131352
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1382
- Foundation Slab
- Min Lease Slab
- HOA Fees $216.67
Interior Features
- Thermostat
Cash Flow
| Cap Rate6.6 | Gross Yield8.9% | Annual Rent$24,000.00 | Property Taxes$3,511.00 | 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 | $3,511.00 | $17,555.00 | $35,110.00 | |||
| Net Cash Flow | $20,489.00 | $102,445.00 | $204,890.00 | |||
| HOA Fees | $2,600.04 | $13,000.20 | $26,000.40 |