Property Info
- MLS S5091405
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1880
- Foundation Block
- Min Lease Block
- HOA Fees $348.95
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.4 | Gross Yield8.5% | Annual Rent$27,600.00 | Property Taxes$2,801.92 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $2,801.92 | $14,009.60 | $28,019.20 | |||
| Net Cash Flow | $24,798.08 | $123,990.40 | $247,980.80 | |||
| HOA Fees | $4,187.40 | $20,937.00 | $41,874.00 |