Property Info
- MLS S5116649
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1822
- Foundation Slab
- Min Lease Slab
- HOA Fees $205.00
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate5.9 | Gross Yield7.8% | Annual Rent$30,000.00 | Property Taxes$4,835.81 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $4,835.81 | $24,179.05 | $48,358.10 | |||
| Net Cash Flow | $25,164.19 | $125,820.95 | $251,641.90 | |||
| HOA Fees | $2,460.00 | $12,300.00 | $24,600.00 |