Property Info
- MLS S5146257
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1246
- Living Area (sqft) 1094
- Foundation Slab
- Min Lease Slab
- HOA Fees $180.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.1 | Gross Yield8.8% | Annual Rent$24,600.00 | Property Taxes$2,625.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $2,625.00 | $13,125.00 | $26,250.00 | |||
| Net Cash Flow | $21,975.00 | $109,875.00 | $219,750.00 | |||
| HOA Fees | $2,160.00 | $10,800.00 | $21,600.00 |