Property Info
- MLS S5143480
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 7710
- Living Area (sqft) 1348
- Foundation Slab
- Min Lease Slab
- HOA Fees $23.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate6.6 | Gross Yield7.4% | Annual Rent$22,200.00 | Property Taxes$2,249.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $2,249.00 | $11,245.00 | $22,490.00 | |||
| Net Cash Flow | $19,951.00 | $99,755.00 | $199,510.00 | |||
| HOA Fees | $276.00 | $1,380.00 | $2,760.00 |