Property Info
- MLS S5135453
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2268
- Living Area (sqft) 1725
- Foundation Slab
- Min Lease Slab
- HOA Fees $12.33
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Smart Home
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield6.9% | Annual Rent$26,400.00 | Property Taxes$8,096.92 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $8,096.92 | $40,484.60 | $80,969.20 | |||
| Net Cash Flow | $18,303.08 | $91,515.40 | $183,030.80 | |||
| HOA Fees | $147.96 | $739.80 | $1,479.60 |