Property Info
- MLS S5131645
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1277
- Foundation Slab
- Min Lease Slab
- HOA Fees $43.33
Interior Features
- Split Bedroom
Cash Flow
| Cap Rate5.0 | Gross Yield6.3% | Annual Rent$29,400.00 | Property Taxes$5,520.15 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,400.00 $2,450.00 / mo | $147,000.00 $2,450.00 / mo | $294,000.00 $2,450.00 / mo | |||
| Estimated Expenses | $5,520.15 | $27,600.75 | $55,201.50 | |||
| Net Cash Flow | $23,879.85 | $119,399.25 | $238,798.50 | |||
| HOA Fees | $519.96 | $2,599.80 | $5,199.60 |