Property Info
- MLS S5117991
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2125
- Foundation Slab
- Min Lease Slab
- HOA Fees $133.00
Interior Features
- L Dining
- Open Floorplan
Cash Flow
| Cap Rate4.3 | Gross Yield6.4% | Annual Rent$38,400.00 | Property Taxes$11,102.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $11,102.00 | $55,510.00 | $111,020.00 | |||
| Net Cash Flow | $27,298.00 | $136,490.00 | $272,980.00 | |||
| HOA Fees | $1,596.00 | $7,980.00 | $15,960.00 |