Property Info
- MLS S5136545
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1668
- Living Area (sqft) 1200
- Foundation Slab
- Min Lease Slab
- HOA Fees $90.00
Interior Features
- Eat-in Kitchen
Cash Flow
| Cap Rate6.5 | Gross Yield8.2% | Annual Rent$21,600.00 | Property Taxes$3,307.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,307.72 | $16,538.60 | $33,077.20 | |||
| Net Cash Flow | $18,292.28 | $91,461.40 | $182,922.80 | |||
| HOA Fees | $1,080.00 | $5,400.00 | $10,800.00 |