Property Info
- MLS S5148515
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2110
- Living Area (sqft) 1736
- Foundation Block
- Min Lease -
- HOA Fees $270.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Pest Guard System
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield6.9% | Annual Rent$25,200.00 | Property Taxes$4,335.23 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,335.23 | $21,676.15 | $43,352.30 | |||
| Net Cash Flow | $20,864.77 | $104,323.85 | $208,647.70 | |||
| HOA Fees | $3,240.00 | $16,200.00 | $32,400.00 |