Property Info
- MLS S5147306
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1533
- Living Area (sqft) 1379
- Foundation Slab
- Min Lease Slab
- HOA Fees $335.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- PrimaryBedroom Upstairs
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield7.2% | Annual Rent$27,600.00 | Property Taxes$5,184.00 | 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 | $5,184.00 | $25,920.00 | $51,840.00 | |||
| Net Cash Flow | $22,416.00 | $112,080.00 | $224,160.00 | |||
| HOA Fees | $4,020.00 | $20,100.00 | $40,200.00 |