Property Info
- MLS S5114221
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1859
- Foundation Slab
- Min Lease Slab
- HOA Fees $92.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield7.1% | Annual Rent$31,800.00 | Property Taxes$4,960.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $4,960.00 | $24,800.00 | $49,600.00 | |||
| Net Cash Flow | $26,840.00 | $134,200.00 | $268,400.00 | |||
| HOA Fees | $1,104.00 | $5,520.00 | $11,040.00 |