Property Info
- MLS S5147102
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1768
- Living Area (sqft) 1260
- Foundation Slab
- Min Lease Slab
- HOA Fees $335.39
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield7.6% | Annual Rent$27,600.00 | Property Taxes$4,623.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $4,623.00 | $23,115.00 | $46,230.00 | |||
| Net Cash Flow | $22,977.00 | $114,885.00 | $229,770.00 | |||
| HOA Fees | $4,024.68 | $20,123.40 | $40,246.80 |