Property Info
- MLS S5149493
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1208
- Living Area (sqft) 1208
- Foundation Slab
- Min Lease -
- HOA Fees $100.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Thermostat
Cash Flow
| Cap Rate6.6 | Gross Yield8.5% | Annual Rent$21,300.00 | Property Taxes$3,532.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,300.00 $1,775.00 / mo | $106,500.00 $1,775.00 / mo | $213,000.00 $1,775.00 / mo | |||
| Estimated Expenses | $3,532.31 | $17,661.55 | $35,323.10 | |||
| Net Cash Flow | $17,767.69 | $88,838.45 | $177,676.90 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |