Property Info
- MLS S5143495
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2264
- Living Area (sqft) 1603
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $145.00
Interior Features
- Open Floorplan
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield8% | Annual Rent$28,800.00 | Property Taxes$5,800.55 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $5,800.55 | $29,002.75 | $58,005.50 | |||
| Net Cash Flow | $22,999.45 | $114,997.25 | $229,994.50 | |||
| HOA Fees | $1,740.00 | $8,700.00 | $17,400.00 |