Property Info
- MLS S5140929
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2094
- Living Area (sqft) 1551
- Foundation Slab
- Min Lease Slab
- HOA Fees $69.33
Interior Features
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.2 | Gross Yield7.9% | Annual Rent$33,600.00 | Property Taxes$6,326.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $6,326.00 | $31,630.00 | $63,260.00 | |||
| Net Cash Flow | $27,274.00 | $136,370.00 | $272,740.00 | |||
| HOA Fees | $831.96 | $4,159.80 | $8,319.60 |