Property Info
- MLS S5110701
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2212
- Foundation Slab
- Min Lease Slab
- HOA Fees $237.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield7.4% | Annual Rent$38,400.00 | Property Taxes$5,995.89 | 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 | $5,995.89 | $29,979.45 | $59,958.90 | |||
| Net Cash Flow | $32,404.11 | $162,020.55 | $324,041.10 | |||
| HOA Fees | $2,844.00 | $14,220.00 | $28,440.00 |