Property Info
- MLS S5150828
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2246
- Living Area (sqft) 1671
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $139.07
Interior Features
- High Ceilings
- Open Floorplan
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield7.3% | Annual Rent$23,400.00 | Property Taxes$5,490.58 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $5,490.58 | $27,452.90 | $54,905.80 | |||
| Net Cash Flow | $17,909.42 | $89,547.10 | $179,094.20 | |||
| HOA Fees | $1,668.84 | $8,344.20 | $16,688.40 |