Property Info
- MLS S5136323
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1940
- Living Area (sqft) 1503
- Foundation Slab
- Min Lease Slab
- HOA Fees $385.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate4.9 | Gross Yield8% | Annual Rent$24,000.00 | Property Taxes$4,557.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,557.14 | $22,785.70 | $45,571.40 | |||
| Net Cash Flow | $19,442.86 | $97,214.30 | $194,428.60 | |||
| HOA Fees | $4,620.00 | $23,100.00 | $46,200.00 |