Property Info
- MLS S5088808
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1730
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $83.00
Interior Features
- Kitchen/Family Room Combo
- Solid Wood Cabinets
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Solid Surface Counters
- Walk-In Closet(s)
- Wet Bar
Cash Flow
| Cap Rate6.7 | Gross Yield8.1% | Annual Rent$25,200.00 | Property Taxes$3,296.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,296.00 | $16,480.00 | $32,960.00 | |||
| Net Cash Flow | $21,904.00 | $109,520.00 | $219,040.00 | |||
| HOA Fees | $996.00 | $4,980.00 | $9,960.00 |