Property Info
- MLS S5146130
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2700
- Living Area (sqft) 1957
- Foundation Slab
- Min Lease Slab
- HOA Fees $88.33
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Tray Ceiling(s)
Cash Flow
| Cap Rate5.5 | Gross Yield7.2% | Annual Rent$30,480.00 | Property Taxes$5,946.44 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,480.00 $2,540.00 / mo | $152,400.00 $2,540.00 / mo | $304,800.00 $2,540.00 / mo | |||
| Estimated Expenses | $5,946.44 | $29,732.20 | $59,464.40 | |||
| Net Cash Flow | $24,533.56 | $122,667.80 | $245,335.60 | |||
| HOA Fees | $1,059.96 | $5,299.80 | $10,599.60 |