Property Info
- MLS S5144175
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2225
- Living Area (sqft) 1506
- Foundation Slab
- Min Lease Slab
- HOA Fees $82.88
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield7.1% | Annual Rent$19,800.00 | Property Taxes$3,496.11 | 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 | $3,496.11 | $17,480.55 | $34,961.10 | |||
| Net Cash Flow | $16,303.89 | $81,519.45 | $163,038.90 | |||
| HOA Fees | $994.56 | $4,972.80 | $9,945.60 |