Property Info
- MLS C7511428
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2586
- Foundation Slab
- Min Lease Slab
- HOA Fees $13.75
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Stone Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.8 | Gross Yield4% | Annual Rent$19,800.00 | Property Taxes$5,434.43 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $5,434.43 | $27,172.15 | $54,344.30 | |||
| Net Cash Flow | $14,365.57 | $71,827.85 | $143,655.70 | |||
| HOA Fees | $165.00 | $825.00 | $1,650.00 |