Property Info
- MLS S5143557
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2290
- Living Area (sqft) 1770
- Foundation Slab
- Min Lease Slab
- HOA Fees $54.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.9 | Gross Yield9.9% | Annual Rent$28,800.00 | Property Taxes$5,120.20 | 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 | $5,120.20 | $25,601.00 | $51,202.00 | |||
| Net Cash Flow | $23,679.80 | $118,399.00 | $236,798.00 | |||
| HOA Fees | $648.00 | $3,240.00 | $6,480.00 |