Property Info
- MLS S5151112
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1990
- Living Area (sqft) 1852
- Foundation Slab
- Min Lease Slab
- HOA Fees $203.50
Interior Features
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield6.5% | Annual Rent$30,000.00 | Property Taxes$5,280.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $5,280.20 | $26,401.00 | $52,802.00 | |||
| Net Cash Flow | $24,719.80 | $123,599.00 | $247,198.00 | |||
| HOA Fees | $2,442.00 | $12,210.00 | $24,420.00 |