Property Info
- MLS S5143089
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1688
- Living Area (sqft) 1406
- Foundation Slab
- Min Lease Slab
- HOA Fees $197.24
Interior Features
- Other
Cash Flow
| Cap Rate5.7 | Gross Yield7.9% | Annual Rent$18,600.00 | Property Taxes$2,884.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,884.00 | $14,420.00 | $28,840.00 | |||
| Net Cash Flow | $15,716.00 | $78,580.00 | $157,160.00 | |||
| HOA Fees | $2,366.88 | $11,834.40 | $23,668.80 |