Property Info
- MLS S5134531
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1690
- Living Area (sqft) 1333
- Foundation Slab
- Min Lease Slab
- HOA Fees $198.33
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield8% | Annual Rent$25,200.00 | Property Taxes$2,771.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $2,771.60 | $13,858.00 | $27,716.00 | |||
| Net Cash Flow | $22,428.40 | $112,142.00 | $224,284.00 | |||
| HOA Fees | $2,379.96 | $11,899.80 | $23,799.60 |