Property Info
- MLS S5153228
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1987
- Living Area (sqft) 1699
- Foundation Slab
- Min Lease Slab
- HOA Fees $321.00
Interior Features
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield8% | Annual Rent$27,900.00 | Property Taxes$4,572.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,900.00 $2,325.00 / mo | $139,500.00 $2,325.00 / mo | $279,000.00 $2,325.00 / mo | |||
| Estimated Expenses | $4,572.00 | $22,860.00 | $45,720.00 | |||
| Net Cash Flow | $23,328.00 | $116,640.00 | $233,280.00 | |||
| HOA Fees | $3,852.00 | $19,260.00 | $38,520.00 |