Property Info
- MLS S5143457
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1663
- Living Area (sqft) 1407
- Foundation Block
- Min Lease Block
- HOA Fees $256.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate6.1 | Gross Yield9.6% | Annual Rent$24,600.00 | Property Taxes$5,929.01 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $5,929.01 | $29,645.05 | $59,290.10 | |||
| Net Cash Flow | $18,670.99 | $93,354.95 | $186,709.90 | |||
| HOA Fees | $3,072.00 | $15,360.00 | $30,720.00 |