Property Info
- MLS S5143939
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2076
- Living Area (sqft) 1608
- Foundation Slab
- Min Lease Slab
- HOA Fees $332.60
Interior Features
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield9% | Annual Rent$28,800.00 | Property Taxes$5,952.70 | 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 | $5,952.70 | $29,763.50 | $59,527.00 | |||
| Net Cash Flow | $22,847.30 | $114,236.50 | $228,473.00 | |||
| HOA Fees | $3,991.20 | $19,956.00 | $39,912.00 |