Property Info
- MLS S5135287
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2127
- Living Area (sqft) 1848
- Foundation Slab
- Min Lease Slab
- HOA Fees $443.00
Interior Features
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate4.9 | Gross Yield7.9% | Annual Rent$30,480.00 | Property Taxes$6,121.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,480.00 $2,540.00 / mo | $152,400.00 $2,540.00 / mo | $304,800.00 $2,540.00 / mo | |||
| Estimated Expenses | $6,121.00 | $30,605.00 | $61,210.00 | |||
| Net Cash Flow | $24,359.00 | $121,795.00 | $243,590.00 | |||
| HOA Fees | $5,316.00 | $26,580.00 | $53,160.00 |