Property Info
- MLS S5109689
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1688
- Foundation Slab
- Min Lease Slab
- HOA Fees $100.00
Interior Features
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield7% | Annual Rent$24,000.00 | Property Taxes$4,081.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,081.00 | $20,405.00 | $40,810.00 | |||
| Net Cash Flow | $19,919.00 | $99,595.00 | $199,190.00 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |