Property Info
- MLS S5136725
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2300
- Living Area (sqft) 1762
- Foundation Slab
- Min Lease Slab
- HOA Fees $445.00
Interior Features
- Built-in Features
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate4.7 | Gross Yield7.3% | Annual Rent$31,200.00 | Property Taxes$5,714.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $5,714.00 | $28,570.00 | $57,140.00 | |||
| Net Cash Flow | $25,486.00 | $127,430.00 | $254,860.00 | |||
| HOA Fees | $5,340.00 | $26,700.00 | $53,400.00 |