Property Info
- MLS S5113063
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2334
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $132.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate7.0 | Gross Yield7.7% | Annual Rent$33,000.00 | Property Taxes$1,138.48 | 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 | $1,138.48 | $5,692.40 | $11,384.80 | |||
| Net Cash Flow | $31,861.52 | $159,307.60 | $318,615.20 | |||
| HOA Fees | $1,584.00 | $7,920.00 | $15,840.00 |