Property Info
- MLS S5106604
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 1782
- Foundation Slab
- Min Lease Slab
- HOA Fees $214.65
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate6.5 | Gross Yield8.5% | Annual Rent$32,100.00 | Property Taxes$4,839.23 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,100.00 $2,675.00 / mo | $160,500.00 $2,675.00 / mo | $321,000.00 $2,675.00 / mo | |||
| Estimated Expenses | $4,839.23 | $24,196.15 | $48,392.30 | |||
| Net Cash Flow | $27,260.77 | $136,303.85 | $272,607.70 | |||
| HOA Fees | $2,575.80 | $12,879.00 | $25,758.00 |