Property Info
- MLS S5147138
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1568
- Living Area (sqft) 1568
- Foundation Slab
- Min Lease Slab
- HOA Fees $198.00
Interior Features
- High Ceilings
- In Wall Pest System
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield6.9% | Annual Rent$26,400.00 | Property Taxes$4,369.52 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $4,369.52 | $21,847.60 | $43,695.20 | |||
| Net Cash Flow | $22,030.48 | $110,152.40 | $220,304.80 | |||
| HOA Fees | $2,376.00 | $11,880.00 | $23,760.00 |