Property Info
- MLS S5109688
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2380
- Foundation Slab
- Min Lease Slab
- HOA Fees $62.67
Interior Features
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield7.2% | Annual Rent$26,100.00 | Property Taxes$4,339.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,100.00 $2,175.00 / mo | $130,500.00 $2,175.00 / mo | $261,000.00 $2,175.00 / mo | |||
| Estimated Expenses | $4,339.00 | $21,695.00 | $43,390.00 | |||
| Net Cash Flow | $21,761.00 | $108,805.00 | $217,610.00 | |||
| HOA Fees | $752.04 | $3,760.20 | $7,520.40 |