Property Info
- MLS S5119717
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2109
- Foundation Block
- Min Lease Block
- HOA Fees $87.00
Interior Features
- Open Floorplan
- Primary Bedroom Main Floor
- Smart Home
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.9 | Gross Yield3.2% | Annual Rent$15,600.00 | Property Taxes$5,269.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $5,269.00 | $26,345.00 | $52,690.00 | |||
| Net Cash Flow | $10,331.00 | $51,655.00 | $103,310.00 | |||
| HOA Fees | $1,044.00 | $5,220.00 | $10,440.00 |