Property Info
- MLS S5102142
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1869
- Foundation Slab
- Min Lease Slab
- HOA Fees $25.13
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate5.3 | Gross Yield6.6% | Annual Rent$21,588.00 | Property Taxes$4,029.23 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,588.00 $1,799.00 / mo | $107,940.00 $1,799.00 / mo | $215,880.00 $1,799.00 / mo | |||
| Estimated Expenses | $4,029.23 | $20,146.15 | $40,292.30 | |||
| Net Cash Flow | $17,558.77 | $87,793.85 | $175,587.70 | |||
| HOA Fees | $301.56 | $1,507.80 | $3,015.60 |