Property Info
- MLS S5112368
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2092
- Foundation Slab
- Min Lease Slab
- HOA Fees $117.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield6.6% | Annual Rent$33,000.00 | Property Taxes$6,001.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,000.00 $2,750.00 / mo | $165,000.00 $2,750.00 / mo | $330,000.00 $2,750.00 / mo | |||
| Estimated Expenses | $6,001.00 | $30,005.00 | $60,010.00 | |||
| Net Cash Flow | $26,999.00 | $134,995.00 | $269,990.00 | |||
| HOA Fees | $1,404.00 | $7,020.00 | $14,040.00 |