Property Info
- MLS S5119340
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2140
- Foundation Slab
- Min Lease Slab
- HOA Fees $141.67
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield7.5% | Annual Rent$39,600.00 | Property Taxes$6,904.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $39,600.00 $3,300.00 / mo | $198,000.00 $3,300.00 / mo | $396,000.00 $3,300.00 / mo | |||
| Estimated Expenses | $6,904.72 | $34,523.60 | $69,047.20 | |||
| Net Cash Flow | $32,695.28 | $163,476.40 | $326,952.80 | |||
| HOA Fees | $1,700.04 | $8,500.20 | $17,000.40 |