Property Info
- MLS S5137311
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1725
- Living Area (sqft) 1663
- Foundation Basement, Concrete Perimeter
- Min Lease -
- HOA Fees $350.00
Interior Features
- Kitchen/Family Room Combo
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate6.0 | Gross Yield8.4% | Annual Rent$23,400.00 | Property Taxes$2,317.00 | 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 | $2,317.00 | $11,585.00 | $23,170.00 | |||
| Net Cash Flow | $21,083.00 | $105,415.00 | $210,830.00 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |