Property Info
- MLS S5150622
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1291
- Living Area (sqft) 1160
- Foundation Slab
- Min Lease Slab
- HOA Fees $338.14
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Thermostat
Cash Flow
| Cap Rate6.7 | Gross Yield10% | Annual Rent$24,000.00 | Property Taxes$3,764.45 | 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 | $3,764.45 | $18,822.25 | $37,644.50 | |||
| Net Cash Flow | $20,235.55 | $101,177.75 | $202,355.50 | |||
| HOA Fees | $4,057.68 | $20,288.40 | $40,576.80 |