Property Info
- MLS S5144791
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1548
- Living Area (sqft) 1248
- Foundation Block, Crawlspace
- Min Lease Block, Crawlspace
- HOA Fees $307.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield7.6% | Annual Rent$22,800.00 | Property Taxes$3,534.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,534.00 | $17,670.00 | $35,340.00 | |||
| Net Cash Flow | $19,266.00 | $96,330.00 | $192,660.00 | |||
| HOA Fees | $3,684.00 | $18,420.00 | $36,840.00 |