Property Info
- MLS S5150909
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1370
- Living Area (sqft) 1365
- Foundation Block
- Min Lease Block
- HOA Fees $237.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield8% | Annual Rent$26,400.00 | Property Taxes$5,973.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $5,973.83 | $29,869.15 | $59,738.30 | |||
| Net Cash Flow | $20,426.17 | $102,130.85 | $204,261.70 | |||
| HOA Fees | $2,844.00 | $14,220.00 | $28,440.00 |