Property Info
- MLS S5131917
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1170
- Foundation Slab
- Min Lease Slab
- HOA Fees $24.00
Interior Features
- Ceiling Fans(s)
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield7% | Annual Rent$25,800.00 | Property Taxes$5,080.33 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $5,080.33 | $25,401.65 | $50,803.30 | |||
| Net Cash Flow | $20,719.67 | $103,598.35 | $207,196.70 | |||
| HOA Fees | $288.00 | $1,440.00 | $2,880.00 |