Property Info
- MLS S5148673
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2216
- Living Area (sqft) 1602
- Foundation Slab
- Min Lease Slab
- HOA Fees $304.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.0 | Gross Yield9% | Annual Rent$28,800.00 | Property Taxes$5,888.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $5,888.00 | $29,440.00 | $58,880.00 | |||
| Net Cash Flow | $22,912.00 | $114,560.00 | $229,120.00 | |||
| HOA Fees | $3,648.00 | $18,240.00 | $36,480.00 |