Property Info
- MLS S5109114
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1914
- Foundation Slab
- Min Lease Slab
- HOA Fees $485.00
Interior Features
- Solid Wood Cabinets
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate6.0 | Gross Yield9% | Annual Rent$38,400.00 | Property Taxes$6,992.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $6,992.30 | $34,961.50 | $69,923.00 | |||
| Net Cash Flow | $31,407.70 | $157,038.50 | $314,077.00 | |||
| HOA Fees | $5,820.00 | $29,100.00 | $58,200.00 |