Property Info
- MLS S5137421
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1899
- Living Area (sqft) 1443
- Foundation Block, Concrete Perimeter, Slab
- Min Lease Block, Concrete Perimeter, Slab
- HOA Fees $90.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield7.1% | Annual Rent$23,400.00 | Property Taxes$3,820.00 | 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 | $3,820.00 | $19,100.00 | $38,200.00 | |||
| Net Cash Flow | $19,580.00 | $97,900.00 | $195,800.00 | |||
| HOA Fees | $1,080.00 | $5,400.00 | $10,800.00 |