Property Info
- MLS S5146173
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1953
- Living Area (sqft) 1416
- Foundation Slab
- Min Lease Slab
- HOA Fees $148.53
Interior Features
- Crown Molding
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield6.3% | Annual Rent$43,800.00 | Property Taxes$7,450.11 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,800.00 $3,650.00 / mo | $219,000.00 $3,650.00 / mo | $438,000.00 $3,650.00 / mo | |||
| Estimated Expenses | $7,450.11 | $37,250.55 | $74,501.10 | |||
| Net Cash Flow | $36,349.89 | $181,749.45 | $363,498.90 | |||
| HOA Fees | $1,782.36 | $8,911.80 | $17,823.60 |