Property Info
- MLS S5152409
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1763
- Living Area (sqft) 1341
- Foundation Block
- Min Lease Block
- HOA Fees $100.00
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.5 | Gross Yield8.5% | Annual Rent$20,400.00 | Property Taxes$3,679.24 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $3,679.24 | $18,396.20 | $36,792.40 | |||
| Net Cash Flow | $16,720.76 | $83,603.80 | $167,207.60 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |