Property Info
- MLS S5131642
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1328
- Foundation Block
- Min Lease Block
- HOA Fees $26.62
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.9 | Gross Yield8.2% | Annual Rent$22,200.00 | Property Taxes$3,146.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $3,146.00 | $15,730.00 | $31,460.00 | |||
| Net Cash Flow | $19,054.00 | $95,270.00 | $190,540.00 | |||
| HOA Fees | $319.44 | $1,597.20 | $3,194.40 |