Property Info
- MLS S5137311
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1725
- Living Area (sqft) 1407
- Foundation Basement, Concrete Perimeter
- Min Lease -
- HOA Fees $350.00
Interior Features
- Kitchen/Family Room Combo
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate5.8 | Gross Yield9.1% | Annual Rent$23,400.00 | Property Taxes$4,200.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $4,200.00 | $21,000.00 | $42,000.00 | |||
| Net Cash Flow | $19,200.00 | $96,000.00 | $192,000.00 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |