Property Info
- MLS S5152605
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1556
- Living Area (sqft) 1556
- Foundation Slab
- Min Lease Slab
- HOA Fees $159.29
Interior Features
- High Ceilings
- Open Floorplan
Cash Flow
| Cap Rate6.2 | Gross Yield8.3% | Annual Rent$25,800.00 | Property Taxes$4,809.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $4,809.50 | $24,047.50 | $48,095.00 | |||
| Net Cash Flow | $20,990.50 | $104,952.50 | $209,905.00 | |||
| HOA Fees | $1,911.48 | $9,557.40 | $19,114.80 |