Property Info
- MLS S5142953
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1520
- Living Area (sqft) 1520
- Foundation Slab
- Min Lease Slab
- HOA Fees $45.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate6.7 | Gross Yield8.1% | Annual Rent$30,000.00 | Property Taxes$4,833.00 | 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 | $4,833.00 | $24,165.00 | $48,330.00 | |||
| Net Cash Flow | $25,167.00 | $125,835.00 | $251,670.00 | |||
| HOA Fees | $540.00 | $2,700.00 | $5,400.00 |