Property Info
- MLS S5149003
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2608
- Living Area (sqft) 2012
- Foundation Slab
- Min Lease Slab
- HOA Fees $100.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.7 | Gross Yield8.1% | Annual Rent$30,600.00 | Property Taxes$4,078.82 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,600.00 $2,550.00 / mo | $153,000.00 $2,550.00 / mo | $306,000.00 $2,550.00 / mo | |||
| Estimated Expenses | $4,078.82 | $20,394.10 | $40,788.20 | |||
| Net Cash Flow | $26,521.18 | $132,605.90 | $265,211.80 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |