Property Info
- MLS S5132264
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2040
- Living Area (sqft) 1504
- Foundation Slab
- Min Lease Slab
- HOA Fees $36.67
Interior Features
- Other
Cash Flow
| Cap Rate6.0 | Gross Yield6.7% | Annual Rent$25,200.00 | Property Taxes$2,391.42 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $2,391.42 | $11,957.10 | $23,914.20 | |||
| Net Cash Flow | $22,808.58 | $114,042.90 | $228,085.80 | |||
| HOA Fees | $440.04 | $2,200.20 | $4,400.40 |