Property Info
- MLS S5142869
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1648
- Living Area (sqft) 1648
- Foundation Slab
- Min Lease Slab
- HOA Fees $157.00
Interior Features
- High Ceilings
- Open Floorplan
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate5.5 | Gross Yield7.1% | Annual Rent$30,000.00 | Property Taxes$4,812.00 | 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 | $4,812.00 | $24,060.00 | $48,120.00 | |||
| Net Cash Flow | $25,188.00 | $125,940.00 | $251,880.00 | |||
| HOA Fees | $1,884.00 | $9,420.00 | $18,840.00 |