Property Info
- MLS S5100223
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2213
- Foundation Slab
- Min Lease Slab
- HOA Fees $64.00
Interior Features
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield8.8% | Annual Rent$26,400.00 | Property Taxes$6,782.13 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $6,782.13 | $33,910.65 | $67,821.30 | |||
| Net Cash Flow | $19,617.87 | $98,089.35 | $196,178.70 | |||
| HOA Fees | $768.00 | $3,840.00 | $7,680.00 |