Property Info
- MLS S5131980
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2336
- Living Area (sqft) 1746
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $50.00
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate5.3 | Gross Yield6.9% | Annual Rent$23,400.00 | Property Taxes$4,829.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $4,829.00 | $24,145.00 | $48,290.00 | |||
| Net Cash Flow | $18,571.00 | $92,855.00 | $185,710.00 | |||
| HOA Fees | $600.00 | $3,000.00 | $6,000.00 |