Property Info
- MLS S5107524
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2632
- Foundation Slab
- Min Lease Slab
- HOA Fees $105.00
Interior Features
- Eat-in Kitchen
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.1 | Gross Yield7.1% | Annual Rent$31,800.00 | Property Taxes$7,499.57 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $7,499.57 | $37,497.85 | $74,995.70 | |||
| Net Cash Flow | $24,300.43 | $121,502.15 | $243,004.30 | |||
| HOA Fees | $1,260.00 | $6,300.00 | $12,600.00 |