Property Info
- MLS S5108842
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 1649
- Foundation Slab
- Min Lease Slab
- HOA Fees $167.67
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.1 | Gross Yield7.9% | Annual Rent$32,400.00 | Property Taxes$5,565.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $5,565.00 | $27,825.00 | $55,650.00 | |||
| Net Cash Flow | $26,835.00 | $134,175.00 | $268,350.00 | |||
| HOA Fees | $2,012.04 | $10,060.20 | $20,120.40 |