Property Info
- MLS S5097576
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 1649
- Foundation Block
- Min Lease Block
- HOA Fees $167.67
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate5.8 | Gross Yield7.3% | Annual Rent$31,200.00 | Property Taxes$4,041.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $4,041.00 | $20,205.00 | $40,410.00 | |||
| Net Cash Flow | $27,159.00 | $135,795.00 | $271,590.00 | |||
| HOA Fees | $2,012.04 | $10,060.20 | $20,120.40 |