Property Info
- MLS S5140521
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2352
- Living Area (sqft) 1979
- Foundation Block
- Min Lease Block
- HOA Fees $88.00
Interior Features
- Eat-in Kitchen
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield8.4% | Annual Rent$30,720.00 | Property Taxes$4,860.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,720.00 $2,560.00 / mo | $153,600.00 $2,560.00 / mo | $307,200.00 $2,560.00 / mo | |||
| Estimated Expenses | $4,860.00 | $24,300.00 | $48,600.00 | |||
| Net Cash Flow | $25,860.00 | $129,300.00 | $258,600.00 | |||
| HOA Fees | $1,056.00 | $5,280.00 | $10,560.00 |