Property Info
- MLS S5145496
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1913
- Living Area (sqft) 1468
- Foundation Slab
- Min Lease Slab
- HOA Fees $36.67
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate-1.7 | Gross Yield0.4% | Annual Rent$1,320.00 | Property Taxes$6,482.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $1,320.00 $110.00 / mo | $6,600.00 $110.00 / mo | $13,200.00 $110.00 / mo | |||
| Estimated Expenses | $6,482.00 | $32,410.00 | $64,820.00 | |||
| Net Cash Flow | -$5,162.00 | -$25,810.00 | -$51,620.00 | |||
| HOA Fees | $440.04 | $2,200.20 | $4,400.40 |