Property Info
- MLS S5136673
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1707
- Living Area (sqft) 1395
- Foundation Slab
- Min Lease Slab
- HOA Fees $53.33
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate4.8 | Gross Yield6.2% | Annual Rent$22,800.00 | Property Taxes$4,390.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $4,390.00 | $21,950.00 | $43,900.00 | |||
| Net Cash Flow | $18,410.00 | $92,050.00 | $184,100.00 | |||
| HOA Fees | $639.96 | $3,199.80 | $6,399.60 |