Property Info
- MLS S5138093
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1701
- Living Area (sqft) 1407
- Foundation Slab, Stem Wall
- Min Lease -
- HOA Fees $210.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield7.6% | Annual Rent$20,400.00 | Property Taxes$4,220.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $4,220.00 | $21,100.00 | $42,200.00 | |||
| Net Cash Flow | $16,180.00 | $80,900.00 | $161,800.00 | |||
| HOA Fees | $2,520.00 | $12,600.00 | $25,200.00 |