Property Info
- MLS S5105485
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1592
- Foundation Slab
- Min Lease Slab
- HOA Fees $56.06
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield8.1% | Annual Rent$28,200.00 | Property Taxes$3,597.58 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $3,597.58 | $17,987.90 | $35,975.80 | |||
| Net Cash Flow | $24,602.42 | $123,012.10 | $246,024.20 | |||
| HOA Fees | $672.72 | $3,363.60 | $6,727.20 |