Property Info
- MLS S5085180
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2150
- Foundation Slab
- Min Lease Slab
- HOA Fees $83.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate1.7 | Gross Yield3.2% | Annual Rent$9,600.00 | Property Taxes$3,556.25 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,600.00 $800.00 / mo | $48,000.00 $800.00 / mo | $96,000.00 $800.00 / mo | |||
| Estimated Expenses | $3,556.25 | $17,781.25 | $35,562.50 | |||
| Net Cash Flow | $6,043.75 | $30,218.75 | $60,437.50 | |||
| HOA Fees | $996.00 | $4,980.00 | $9,960.00 |