Property Info
- MLS S5143781
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1468
- Living Area (sqft) 1468
- Foundation Slab
- Min Lease Slab
- HOA Fees $285.00
Interior Features
- Other
Cash Flow
| Cap Rate4.4 | Gross Yield7.1% | Annual Rent$19,800.00 | Property Taxes$4,036.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $4,036.50 | $20,182.50 | $40,365.00 | |||
| Net Cash Flow | $15,763.50 | $78,817.50 | $157,635.00 | |||
| HOA Fees | $3,420.00 | $17,100.00 | $34,200.00 |