Property Info
- MLS S5153454
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1227
- Living Area (sqft) 1187
- Foundation Slab
- Min Lease Slab
- HOA Fees $333.33
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate7.7 | Gross Yield10.8% | Annual Rent$26,400.00 | Property Taxes$3,446.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $3,446.00 | $17,230.00 | $34,460.00 | |||
| Net Cash Flow | $22,954.00 | $114,770.00 | $229,540.00 | |||
| HOA Fees | $3,999.96 | $19,999.80 | $39,999.60 |