Property Info
- MLS S5150354
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1906
- Living Area (sqft) 1622
- Foundation Block
- Min Lease Block
- HOA Fees $450.00
Interior Features
- Ceiling Fans(s)
- Other
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield7.7% | Annual Rent$25,800.00 | Property Taxes$4,169.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $4,169.00 | $20,845.00 | $41,690.00 | |||
| Net Cash Flow | $21,631.00 | $108,155.00 | $216,310.00 | |||
| HOA Fees | $5,400.00 | $27,000.00 | $54,000.00 |