Property Info
- MLS S5148348
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2040
- Living Area (sqft) 1501
- Foundation Block
- Min Lease Block
- HOA Fees $44.33
Interior Features
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate6.1 | Gross Yield8.2% | Annual Rent$27,600.00 | Property Taxes$6,497.00 | 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 | $6,497.00 | $32,485.00 | $64,970.00 | |||
| Net Cash Flow | $21,103.00 | $105,515.00 | $211,030.00 | |||
| HOA Fees | $531.96 | $2,659.80 | $5,319.60 |