Property Info
- MLS S5134233
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1774
- Living Area (sqft) 1534
- Foundation Slab
- Min Lease Slab
- HOA Fees $229.31
Interior Features
- Other
Cash Flow
| Cap Rate6.5 | Gross Yield8.6% | Annual Rent$32,400.00 | Property Taxes$5,169.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $5,169.00 | $25,845.00 | $51,690.00 | |||
| Net Cash Flow | $27,231.00 | $136,155.00 | $272,310.00 | |||
| HOA Fees | $2,751.72 | $13,758.60 | $27,517.20 |