Property Info
- MLS S5147746
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2250
- Living Area (sqft) 1625
- Foundation Slab
- Min Lease Slab
- HOA Fees $13.00
Interior Features
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield8.3% | Annual Rent$24,000.00 | Property Taxes$8,336.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $8,336.00 | $41,680.00 | $83,360.00 | |||
| Net Cash Flow | $15,664.00 | $78,320.00 | $156,640.00 | |||
| HOA Fees | $156.00 | $780.00 | $1,560.00 |