Property Info
- MLS S5137719
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1879
- Living Area (sqft) 1479
- Foundation Slab
- Min Lease Slab
- HOA Fees $78.33
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Split Bedroom
Cash Flow
| Cap Rate7.1 | Gross Yield8.4% | Annual Rent$27,000.00 | Property Taxes$3,431.53 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $3,431.53 | $17,157.65 | $34,315.30 | |||
| Net Cash Flow | $23,568.47 | $117,842.35 | $235,684.70 | |||
| HOA Fees | $939.96 | $4,699.80 | $9,399.60 |