Property Info
- MLS S5113824
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1958
- Foundation Slab
- Min Lease Slab
- HOA Fees $104.00
Interior Features
- High Ceilings
- Open Floorplan
Cash Flow
| Cap Rate6.7 | Gross Yield7.2% | Annual Rent$36,000.00 | Property Taxes$1,497.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $1,497.00 | $7,485.00 | $14,970.00 | |||
| Net Cash Flow | $34,503.00 | $172,515.00 | $345,030.00 | |||
| HOA Fees | $1,248.00 | $6,240.00 | $12,480.00 |