Property Info
- MLS S5150504
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1360
- Living Area (sqft) 1360
- Foundation Slab
- Min Lease Slab
- HOA Fees $198.00
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield7.3% | Annual Rent$24,000.00 | Property Taxes$4,417.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,417.00 | $22,085.00 | $44,170.00 | |||
| Net Cash Flow | $19,583.00 | $97,915.00 | $195,830.00 | |||
| HOA Fees | $2,376.00 | $11,880.00 | $23,760.00 |