Property Info
- MLS S5152045
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2426
- Living Area (sqft) 1720
- Foundation Slab
- Min Lease Slab
- HOA Fees $100.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield8.1% | Annual Rent$22,200.00 | Property Taxes$3,611.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $3,611.00 | $18,055.00 | $36,110.00 | |||
| Net Cash Flow | $18,589.00 | $92,945.00 | $185,890.00 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |