Property Info
- MLS S5099831
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1840
- Foundation Slab
- Min Lease -
- HOA Fees $63.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate5.5 | Gross Yield7.5% | Annual Rent$28,800.00 | Property Taxes$6,840.86 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $6,840.86 | $34,204.30 | $68,408.60 | |||
| Net Cash Flow | $21,959.14 | $109,795.70 | $219,591.40 | |||
| HOA Fees | $756.00 | $3,780.00 | $7,560.00 |