Property Info
- MLS S5139839
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2275
- Living Area (sqft) 1855
- Foundation Slab
- Min Lease Slab
- HOA Fees $377.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate-132.1 | Gross Yield6.9% | Annual Rent$22,740.00 | Property Taxes$454,126.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,740.00 $1,895.00 / mo | $113,700.00 $1,895.00 / mo | $227,400.00 $1,895.00 / mo | |||
| Estimated Expenses | $454,126.00 | $2,270,630.00 | $4,541,260.00 | |||
| Net Cash Flow | -$431,386.00 | -$2,156,930.00 | -$4,313,860.00 | |||
| HOA Fees | $4,524.00 | $22,620.00 | $45,240.00 |