Property Info
- MLS S5103584
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2297
- Foundation Slab
- Min Lease -
- HOA Fees $83.33
Interior Features
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate5.4 | Gross Yield6.6% | Annual Rent$45,000.00 | Property Taxes$7,243.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,000.00 $3,750.00 / mo | $225,000.00 $3,750.00 / mo | $450,000.00 $3,750.00 / mo | |||
| Estimated Expenses | $7,243.00 | $36,215.00 | $72,430.00 | |||
| Net Cash Flow | $37,757.00 | $188,785.00 | $377,570.00 | |||
| HOA Fees | $999.96 | $4,999.80 | $9,999.60 |