Property Info
- MLS S5139564
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2130
- Living Area (sqft) 1720
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $98.00
Interior Features
- Open Floorplan
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate6.2 | Gross Yield7.6% | Annual Rent$25,200.00 | Property Taxes$3,716.18 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,716.18 | $18,580.90 | $37,161.80 | |||
| Net Cash Flow | $21,483.82 | $107,419.10 | $214,838.20 | |||
| HOA Fees | $1,176.00 | $5,880.00 | $11,760.00 |