Property Info
- MLS S5136484
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2488
- Living Area (sqft) 1621
- Foundation Slab
- Min Lease Slab
- HOA Fees $16.67
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.7 | Gross Yield6.1% | Annual Rent$24,000.00 | Property Taxes$5,344.76 | 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 | $5,344.76 | $26,723.80 | $53,447.60 | |||
| Net Cash Flow | $18,655.24 | $93,276.20 | $186,552.40 | |||
| HOA Fees | $200.04 | $1,000.20 | $2,000.40 |