Property Info
- MLS S5142726
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2289
- Living Area (sqft) 1864
- Foundation Slab
- Min Lease Slab
- HOA Fees $322.00
Interior Features
- Ceiling Fans(s)
- In Wall Pest System
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Stone Counters
Cash Flow
| Cap Rate4.9 | Gross Yield7.4% | Annual Rent$27,000.00 | Property Taxes$5,396.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $5,396.00 | $26,980.00 | $53,960.00 | |||
| Net Cash Flow | $21,604.00 | $108,020.00 | $216,040.00 | |||
| HOA Fees | $3,864.00 | $19,320.00 | $38,640.00 |