Property Info
- MLS S5093422
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1704
- Foundation Slab
- Min Lease Slab
- HOA Fees $83.00
Interior Features
- Attic Fan
- Living Room/Dining Room Combo
- Split Bedroom
Cash Flow
| Cap Rate5.4 | Gross Yield6.8% | Annual Rent$21,600.00 | Property Taxes$3,180.54 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,180.54 | $15,902.70 | $31,805.40 | |||
| Net Cash Flow | $18,419.46 | $92,097.30 | $184,194.60 | |||
| HOA Fees | $996.00 | $4,980.00 | $9,960.00 |