Property Info
- MLS S5141044
- Unit No N/A
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1879
- Living Area (sqft) 1574
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $102.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield8.3% | Annual Rent$24,000.00 | Property Taxes$6,219.38 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $6,219.38 | $31,096.90 | $62,193.80 | |||
| Net Cash Flow | $17,780.62 | $88,903.10 | $177,806.20 | |||
| HOA Fees | $1,224.00 | $6,120.00 | $12,240.00 |