Property Info
- MLS S5114237
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1787
- Foundation Slab
- Min Lease Slab
- HOA Fees $78.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.1 | Gross Yield7.5% | Annual Rent$25,044.00 | Property Taxes$3,829.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,044.00 $2,087.00 / mo | $125,220.00 $2,087.00 / mo | $250,440.00 $2,087.00 / mo | |||
| Estimated Expenses | $3,829.00 | $19,145.00 | $38,290.00 | |||
| Net Cash Flow | $21,215.00 | $106,075.00 | $212,150.00 | |||
| HOA Fees | $936.00 | $4,680.00 | $9,360.00 |