Property Info
- MLS S5150988
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1880
- Living Area (sqft) 1445
- Foundation Slab
- Min Lease Slab
- HOA Fees $100.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Ninguno
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield8% | Annual Rent$22,800.00 | Property Taxes$3,554.33 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,554.33 | $17,771.65 | $35,543.30 | |||
| Net Cash Flow | $19,245.67 | $96,228.35 | $192,456.70 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |