Property Info
- MLS S5153594
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1816
- Living Area (sqft) 1816
- Foundation Slab
- Min Lease Slab
- HOA Fees $26.22
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Split Bedroom
- Stone Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield7.3% | Annual Rent$45,600.00 | Property Taxes$8,412.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,600.00 $3,800.00 / mo | $228,000.00 $3,800.00 / mo | $456,000.00 $3,800.00 / mo | |||
| Estimated Expenses | $8,412.37 | $42,061.85 | $84,123.70 | |||
| Net Cash Flow | $37,187.63 | $185,938.15 | $371,876.30 | |||
| HOA Fees | $314.64 | $1,573.20 | $3,146.40 |