Property Info
- MLS S5134610
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1830
- Living Area (sqft) 1464
- Foundation Slab
- Min Lease Slab
- HOA Fees $288.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield7.9% | Annual Rent$24,600.00 | Property Taxes$4,741.51 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $4,741.51 | $23,707.55 | $47,415.10 | |||
| Net Cash Flow | $19,858.49 | $99,292.45 | $198,584.90 | |||
| HOA Fees | $3,456.00 | $17,280.00 | $34,560.00 |