Property Info
- MLS S5148888
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1699
- Living Area (sqft) 1683
- Foundation Slab
- Min Lease Slab
- HOA Fees $289.00
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.1 | Gross Yield9.5% | Annual Rent$33,600.00 | Property Taxes$4,938.51 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $4,938.51 | $24,692.55 | $49,385.10 | |||
| Net Cash Flow | $28,661.49 | $143,307.45 | $286,614.90 | |||
| HOA Fees | $3,468.00 | $17,340.00 | $34,680.00 |