Property Info
- MLS S5135360
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1657
- Living Area (sqft) 1365
- Foundation Slab
- Min Lease Slab
- HOA Fees $443.93
Interior Features
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.4 | Gross Yield7.7% | Annual Rent$22,800.00 | Property Taxes$4,321.11 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $4,321.11 | $21,605.55 | $43,211.10 | |||
| Net Cash Flow | $18,478.89 | $92,394.45 | $184,788.90 | |||
| HOA Fees | $5,327.16 | $26,635.80 | $53,271.60 |