Property Info
- MLS S5140546
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1149
- Living Area (sqft) 1149
- Foundation Block
- Min Lease Block
- HOA Fees $58.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate6.9 | Gross Yield8.5% | Annual Rent$21,600.00 | Property Taxes$3,416.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,416.00 | $17,080.00 | $34,160.00 | |||
| Net Cash Flow | $18,184.00 | $90,920.00 | $181,840.00 | |||
| HOA Fees | $696.00 | $3,480.00 | $6,960.00 |