Property Info
- MLS S5145724
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2110
- Living Area (sqft) 1840
- Foundation Slab
- Min Lease Slab
- HOA Fees $170.00
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Smart Home
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate0.6 | Gross Yield3.2% | Annual Rent$9,600.00 | Property Taxes$5,880.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,600.00 $800.00 / mo | $48,000.00 $800.00 / mo | $96,000.00 $800.00 / mo | |||
| Estimated Expenses | $5,880.00 | $29,400.00 | $58,800.00 | |||
| Net Cash Flow | $3,720.00 | $18,600.00 | $37,200.00 | |||
| HOA Fees | $2,040.00 | $10,200.00 | $20,400.00 |