Property Info
- MLS S5143802
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1728
- Living Area (sqft) 1452
- Foundation Slab
- Min Lease Slab
- HOA Fees $195.00
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.7 | Gross Yield7.5% | Annual Rent$25,200.00 | Property Taxes$3,761.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,761.00 | $18,805.00 | $37,610.00 | |||
| Net Cash Flow | $21,439.00 | $107,195.00 | $214,390.00 | |||
| HOA Fees | $2,340.00 | $11,700.00 | $23,400.00 |