Property Info
- MLS S5132265
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1672
- Living Area (sqft) 1672
- Foundation Slab
- Min Lease Slab
- HOA Fees $210.00
Interior Features
- Other
Cash Flow
| Cap Rate5.8 | Gross Yield7.7% | Annual Rent$27,600.00 | Property Taxes$4,375.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $4,375.00 | $21,875.00 | $43,750.00 | |||
| Net Cash Flow | $23,225.00 | $116,125.00 | $232,250.00 | |||
| HOA Fees | $2,520.00 | $12,600.00 | $25,200.00 |