Property Info
- MLS S5111810
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2717
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
- HOA Fees $83.00
Interior Features
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.0 | Gross Yield7.5% | Annual Rent$30,600.00 | Property Taxes$4,803.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,600.00 $2,550.00 / mo | $153,000.00 $2,550.00 / mo | $306,000.00 $2,550.00 / mo | |||
| Estimated Expenses | $4,803.00 | $24,015.00 | $48,030.00 | |||
| Net Cash Flow | $25,797.00 | $128,985.00 | $257,970.00 | |||
| HOA Fees | $996.00 | $4,980.00 | $9,960.00 |