Property Info
- MLS S5131793
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1717
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $497.00
Interior Features
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield7.7% | Annual Rent$34,800.00 | Property Taxes$2,289.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $2,289.00 | $11,445.00 | $22,890.00 | |||
| Net Cash Flow | $32,511.00 | $162,555.00 | $325,110.00 | |||
| HOA Fees | $5,964.00 | $29,820.00 | $59,640.00 |