Property Info
- MLS S5138783
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2178
- Living Area (sqft) 1797
- Foundation Slab
- Min Lease Slab
- HOA Fees $443.00
Interior Features
- Kitchen/Family Room Combo
- Pest Guard System
- PrimaryBedroom Upstairs
- Smart Home
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.3 | Gross Yield8.5% | Annual Rent$30,000.00 | Property Taxes$6,097.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $6,097.00 | $30,485.00 | $60,970.00 | |||
| Net Cash Flow | $23,903.00 | $119,515.00 | $239,030.00 | |||
| HOA Fees | $5,316.00 | $26,580.00 | $53,160.00 |