Property Info
- MLS S5099939
- Unit No -
- Bedrooms 4
- Bathrooms 14
- Area (sqft) -
- Living Area (sqft) 2110
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $84.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate5.0 | Gross Yield6.5% | Annual Rent$20,340.00 | Property Taxes$3,485.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,340.00 $1,695.00 / mo | $101,700.00 $1,695.00 / mo | $203,400.00 $1,695.00 / mo | |||
| Estimated Expenses | $3,485.00 | $17,425.00 | $34,850.00 | |||
| Net Cash Flow | $16,855.00 | $84,275.00 | $168,550.00 | |||
| HOA Fees | $1,008.00 | $5,040.00 | $10,080.00 |