Property Info
- MLS S5132015
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1599
- Foundation Slab
- Min Lease Slab
- HOA Fees $307.00
Interior Features
- Other
- Smart Home
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.6 | Gross Yield7.1% | Annual Rent$31,800.00 | Property Taxes$7,495.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $7,495.00 | $37,475.00 | $74,950.00 | |||
| Net Cash Flow | $24,305.00 | $121,525.00 | $243,050.00 | |||
| HOA Fees | $3,684.00 | $18,420.00 | $36,840.00 |