Property Info
- MLS S5095956
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2122
- Foundation Slab
- Min Lease Slab
- HOA Fees $339.70
Interior Features
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.2 | Gross Yield5.3% | Annual Rent$22,800.00 | Property Taxes$5,065.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $5,065.00 | $25,325.00 | $50,650.00 | |||
| Net Cash Flow | $17,735.00 | $88,675.00 | $177,350.00 | |||
| HOA Fees | $4,076.40 | $20,382.00 | $40,764.00 |