Property Info
- MLS S5141277
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2300
- Living Area (sqft) 1700
- Foundation Slab
- Min Lease Slab
- HOA Fees $154.33
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate5.2 | Gross Yield7.4% | Annual Rent$28,200.00 | Property Taxes$6,406.66 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $6,406.66 | $32,033.30 | $64,066.60 | |||
| Net Cash Flow | $21,793.34 | $108,966.70 | $217,933.40 | |||
| HOA Fees | $1,851.96 | $9,259.80 | $18,519.60 |