Property Info
- MLS S5143927
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 159
- Living Area (sqft) 1458
- Foundation Slab
- Min Lease Slab
- HOA Fees $21.83
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.1 | Gross Yield7.3% | Annual Rent$27,600.00 | Property Taxes$424.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $424.00 | $2,120.00 | $4,240.00 | |||
| Net Cash Flow | $27,176.00 | $135,880.00 | $271,760.00 | |||
| HOA Fees | $261.96 | $1,309.80 | $2,619.60 |