Property Info
- MLS S5117093
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2036
- Foundation Slab
- Min Lease Slab
- HOA Fees $253.33
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Window Treatments
Cash Flow
| Cap Rate5.2 | Gross Yield7.4% | Annual Rent$24,000.00 | Property Taxes$4,137.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,137.00 | $20,685.00 | $41,370.00 | |||
| Net Cash Flow | $19,863.00 | $99,315.00 | $198,630.00 | |||
| HOA Fees | $3,039.96 | $15,199.80 | $30,399.60 |