Property Info
- MLS S5146487
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2177
- Living Area (sqft) 1484
- Foundation Slab
- Min Lease Slab
- HOA Fees $100.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield7.9% | Annual Rent$21,600.00 | Property Taxes$7,149.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $7,149.34 | $35,746.70 | $71,493.40 | |||
| Net Cash Flow | $14,450.66 | $72,253.30 | $144,506.60 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |