Property Info
- MLS S5114010
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2116
- Foundation Slab
- Min Lease Slab
- HOA Fees $11.50
Interior Features
- Open Floorplan
- Other
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield7.5% | Annual Rent$27,000.00 | Property Taxes$8,880.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $8,880.00 | $44,400.00 | $88,800.00 | |||
| Net Cash Flow | $18,120.00 | $90,600.00 | $181,200.00 | |||
| HOA Fees | $138.00 | $690.00 | $1,380.00 |