Property Info
- MLS S5136083
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1750
- Living Area (sqft) 1486
- Foundation Basement
- Min Lease Basement
- HOA Fees $275.00
Interior Features
- Other
Cash Flow
| Cap Rate6.4 | Gross Yield8.5% | Annual Rent$22,200.00 | Property Taxes$2,317.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $2,317.00 | $11,585.00 | $23,170.00 | |||
| Net Cash Flow | $19,883.00 | $99,415.00 | $198,830.00 | |||
| HOA Fees | $3,300.00 | $16,500.00 | $33,000.00 |