Property Info
- MLS S5115306
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2174
- Foundation Block
- Min Lease Block
- HOA Fees $372.99
Interior Features
- Open Floorplan
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.2 | Gross Yield5.2% | Annual Rent$22,200.00 | Property Taxes$4,165.93 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $4,165.93 | $20,829.65 | $41,659.30 | |||
| Net Cash Flow | $18,034.07 | $90,170.35 | $180,340.70 | |||
| HOA Fees | $4,475.88 | $22,379.40 | $44,758.80 |