Property Info
- MLS S5110540
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2894
- Foundation Slab
- Min Lease Slab
- HOA Fees $108.00
Interior Features
- Eat-in Kitchen
- In Wall Pest System
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate4.7 | Gross Yield6.3% | Annual Rent$44,400.00 | Property Taxes$10,045.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $44,400.00 $3,700.00 / mo | $222,000.00 $3,700.00 / mo | $444,000.00 $3,700.00 / mo | |||
| Estimated Expenses | $10,045.30 | $50,226.50 | $100,453.00 | |||
| Net Cash Flow | $34,354.70 | $171,773.50 | $343,547.00 | |||
| HOA Fees | $1,296.00 | $6,480.00 | $12,960.00 |