Property Info
- MLS S5115194
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1992
- Foundation Slab
- Min Lease Slab
- HOA Fees $398.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield8% | Annual Rent$36,000.00 | Property Taxes$7,942.48 | 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 | $7,942.48 | $39,712.40 | $79,424.80 | |||
| Net Cash Flow | $28,057.52 | $140,287.60 | $280,575.20 | |||
| HOA Fees | $4,776.00 | $23,880.00 | $47,760.00 |