Property Info
- MLS S5150900
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2788
- Living Area (sqft) 2111
- Foundation Slab
- Min Lease Slab
- HOA Fees $98.89
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield6.5% | Annual Rent$43,200.00 | Property Taxes$9,923.82 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,200.00 $3,600.00 / mo | $216,000.00 $3,600.00 / mo | $432,000.00 $3,600.00 / mo | |||
| Estimated Expenses | $9,923.82 | $49,619.10 | $99,238.20 | |||
| Net Cash Flow | $33,276.18 | $166,380.90 | $332,761.80 | |||
| HOA Fees | $1,186.68 | $5,933.40 | $11,866.80 |