Property Info
- MLS S5150296
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1258
- Living Area (sqft) 1218
- Foundation Slab
- Min Lease Slab
- HOA Fees $190.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.1 | Gross Yield9.8% | Annual Rent$27,600.00 | Property Taxes$2,291.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $2,291.00 | $11,455.00 | $22,910.00 | |||
| Net Cash Flow | $25,309.00 | $126,545.00 | $253,090.00 | |||
| HOA Fees | $2,280.00 | $11,400.00 | $22,800.00 |