Property Info
- MLS S5152627
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1706
- Living Area (sqft) 1266
- Foundation Slab
- Min Lease Slab
- HOA Fees $29.17
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield6.9% | Annual Rent$24,000.00 | Property Taxes$4,381.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,381.00 | $21,905.00 | $43,810.00 | |||
| Net Cash Flow | $19,619.00 | $98,095.00 | $196,190.00 | |||
| HOA Fees | $350.04 | $1,750.20 | $3,500.40 |