Property Info
- MLS S5150939
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1690
- Living Area (sqft) 1690
- Foundation Block
- Min Lease Block
- HOA Fees $100.00
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate5.7 | Gross Yield7.4% | Annual Rent$22,284.00 | Property Taxes$4,020.36 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,284.00 $1,857.00 / mo | $111,420.00 $1,857.00 / mo | $222,840.00 $1,857.00 / mo | |||
| Estimated Expenses | $4,020.36 | $20,101.80 | $40,203.60 | |||
| Net Cash Flow | $18,263.64 | $91,318.20 | $182,636.40 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |