Property Info
- MLS S5141210
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1947
- Living Area (sqft) 1762
- Foundation Slab
- Min Lease Slab
- HOA Fees $290.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.1 | Gross Yield8.4% | Annual Rent$25,200.00 | Property Taxes$3,549.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,549.00 | $17,745.00 | $35,490.00 | |||
| Net Cash Flow | $21,651.00 | $108,255.00 | $216,510.00 | |||
| HOA Fees | $3,480.00 | $17,400.00 | $34,800.00 |