Property Info
- MLS S5148514
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2114
- Living Area (sqft) 1435
- Foundation Slab
- Min Lease Slab
- HOA Fees $30.83
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate5.9 | Gross Yield7.6% | Annual Rent$25,800.00 | Property Taxes$5,381.02 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $5,381.02 | $26,905.10 | $53,810.20 | |||
| Net Cash Flow | $20,418.98 | $102,094.90 | $204,189.80 | |||
| HOA Fees | $369.96 | $1,849.80 | $3,699.60 |