Property Info
- MLS S5148867
- Unit No -
- Bedrooms 5
- Bathrooms 2
- Area (sqft) 2300
- Living Area (sqft) 2300
- Foundation Slab
- Min Lease Slab
- HOA Fees $90.00
Interior Features
- Central Vaccum
Cash Flow
| Cap Rate8.9 | Gross Yield10.3% | Annual Rent$36,000.00 | Property Taxes$3,690.65 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $3,690.65 | $18,453.25 | $36,906.50 | |||
| Net Cash Flow | $32,309.35 | $161,546.75 | $323,093.50 | |||
| HOA Fees | $1,080.00 | $5,400.00 | $10,800.00 |