Property Info
- MLS S5136936
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1361
- Living Area (sqft) 1361
- Foundation Slab
- Min Lease Slab
- HOA Fees $198.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
- Smart Home
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate5.7 | Gross Yield6.4% | Annual Rent$21,600.00 | Property Taxes$226.70 | 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 | $226.70 | $1,133.50 | $2,267.00 | |||
| Net Cash Flow | $21,373.30 | $106,866.50 | $213,733.00 | |||
| HOA Fees | $2,376.00 | $11,880.00 | $23,760.00 |