Property Info
- MLS S5132398
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2569
- Living Area (sqft) 1838
- Foundation Block
- Min Lease Block
- HOA Fees $96.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield7.3% | Annual Rent$30,600.00 | Property Taxes$2,706.09 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,600.00 $2,550.00 / mo | $153,000.00 $2,550.00 / mo | $306,000.00 $2,550.00 / mo | |||
| Estimated Expenses | $2,706.09 | $13,530.45 | $27,060.90 | |||
| Net Cash Flow | $27,893.91 | $139,469.55 | $278,939.10 | |||
| HOA Fees | $1,152.00 | $5,760.00 | $11,520.00 |