Property Info
- MLS S5147022
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1990
- Living Area (sqft) 1852
- Foundation Slab
- Min Lease Slab
- HOA Fees $203.50
Interior Features
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield7.1% | Annual Rent$30,000.00 | Property Taxes$5,221.71 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $5,221.71 | $26,108.55 | $52,217.10 | |||
| Net Cash Flow | $24,778.29 | $123,891.45 | $247,782.90 | |||
| HOA Fees | $2,442.00 | $12,210.00 | $24,420.00 |