Property Info
- MLS S5115171
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1787
- Foundation Slab
- Min Lease Slab
- HOA Fees $50.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Split Bedroom
Cash Flow
| Cap Rate8.1 | Gross Yield8.5% | Annual Rent$31,200.00 | Property Taxes$867.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $867.00 | $4,335.00 | $8,670.00 | |||
| Net Cash Flow | $30,333.00 | $151,665.00 | $303,330.00 | |||
| HOA Fees | $600.00 | $3,000.00 | $6,000.00 |