Property Info
- MLS S5109699
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2046
- Foundation Slab
- Min Lease Slab
- HOA Fees $138.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.6 | Gross Yield7.7% | Annual Rent$24,000.00 | Property Taxes$8,229.00 | 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 | $8,229.00 | $41,145.00 | $82,290.00 | |||
| Net Cash Flow | $15,771.00 | $78,855.00 | $157,710.00 | |||
| HOA Fees | $1,656.00 | $8,280.00 | $16,560.00 |