Property Info
- MLS S5138568
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1916
- Living Area (sqft) 1414
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $14.58
Interior Features
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield8% | Annual Rent$24,000.00 | Property Taxes$4,631.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,631.00 | $23,155.00 | $46,310.00 | |||
| Net Cash Flow | $19,369.00 | $96,845.00 | $193,690.00 | |||
| HOA Fees | $174.96 | $874.80 | $1,749.60 |