Property Info
- MLS S5134232
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1788
- Living Area (sqft) 1788
- Foundation Basement
- Min Lease Basement
- HOA Fees $38.59
Interior Features
- Thermostat
Cash Flow
| Cap Rate4.8 | Gross Yield6.3% | Annual Rent$26,400.00 | Property Taxes$5,705.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $5,705.00 | $28,525.00 | $57,050.00 | |||
| Net Cash Flow | $20,695.00 | $103,475.00 | $206,950.00 | |||
| HOA Fees | $463.08 | $2,315.40 | $4,630.80 |