Property Info
- MLS S5144547
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1848
- Living Area (sqft) 1550
- Foundation Slab
- Min Lease Slab
- HOA Fees $175.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield7.4% | Annual Rent$26,400.00 | Property Taxes$4,735.55 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $4,735.55 | $23,677.75 | $47,355.50 | |||
| Net Cash Flow | $21,664.45 | $108,322.25 | $216,644.50 | |||
| HOA Fees | $2,100.00 | $10,500.00 | $21,000.00 |