Property Info
- MLS S5135243
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1501
- Living Area (sqft) 1217
- Foundation Slab
- Min Lease Slab
- HOA Fees $93.33
Interior Features
- Ceiling Fans(s)
- Other
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield7.6% | Annual Rent$23,820.00 | Property Taxes$2,554.66 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,820.00 $1,985.00 / mo | $119,100.00 $1,985.00 / mo | $238,200.00 $1,985.00 / mo | |||
| Estimated Expenses | $2,554.66 | $12,773.30 | $25,546.60 | |||
| Net Cash Flow | $21,265.34 | $106,326.70 | $212,653.40 | |||
| HOA Fees | $1,119.96 | $5,599.80 | $11,199.60 |