Property Info
- MLS S5142015
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2257
- Living Area (sqft) 1484
- Foundation Slab
- Min Lease Slab
- HOA Fees $199.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate6.0 | Gross Yield8.2% | Annual Rent$30,000.00 | Property Taxes$5,832.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $5,832.00 | $29,160.00 | $58,320.00 | |||
| Net Cash Flow | $24,168.00 | $120,840.00 | $241,680.00 | |||
| HOA Fees | $2,388.00 | $11,940.00 | $23,880.00 |