Property Info
- MLS S5132301
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1480
- Living Area (sqft) 1480
- Foundation Slab
- Min Lease Slab
- HOA Fees $210.00
Interior Features
- Other
Cash Flow
| Cap Rate5.0 | Gross Yield7.1% | Annual Rent$22,080.00 | Property Taxes$3,887.68 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,080.00 $1,840.00 / mo | $110,400.00 $1,840.00 / mo | $220,800.00 $1,840.00 / mo | |||
| Estimated Expenses | $3,887.68 | $19,438.40 | $38,876.80 | |||
| Net Cash Flow | $18,192.32 | $90,961.60 | $181,923.20 | |||
| HOA Fees | $2,520.00 | $12,600.00 | $25,200.00 |