Property Info
- MLS S5100122
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2132
- Foundation Slab
- Min Lease Slab
- HOA Fees $43.33
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate5.8 | Gross Yield7% | Annual Rent$31,200.00 | Property Taxes$4,818.10 | 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 | $4,818.10 | $24,090.50 | $48,181.00 | |||
| Net Cash Flow | $26,381.90 | $131,909.50 | $263,819.00 | |||
| HOA Fees | $519.96 | $2,599.80 | $5,199.60 |