Property Info
- MLS S5115519
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2080
- Foundation Slab
- Min Lease Slab
- HOA Fees $133.00
Interior Features
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield7.7% | Annual Rent$36,000.00 | Property Taxes$4,933.73 | 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 | $4,933.73 | $24,668.65 | $49,337.30 | |||
| Net Cash Flow | $31,066.27 | $155,331.35 | $310,662.70 | |||
| HOA Fees | $1,596.00 | $7,980.00 | $15,960.00 |