Property Info
- MLS S5115296
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2679
- Foundation Slab
- Min Lease Slab
- HOA Fees $85.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.3 | Gross Yield8.8% | Annual Rent$33,600.00 | Property Taxes$4,571.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $4,571.00 | $22,855.00 | $45,710.00 | |||
| Net Cash Flow | $29,029.00 | $145,145.00 | $290,290.00 | |||
| HOA Fees | $1,020.00 | $5,100.00 | $10,200.00 |