Property Info
- MLS S5120371
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1878
- Foundation Slab
- Min Lease Slab
- HOA Fees $780.54
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.0 | Gross Yield6.9% | Annual Rent$34,200.00 | Property Taxes$5,066.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,200.00 $2,850.00 / mo | $171,000.00 $2,850.00 / mo | $342,000.00 $2,850.00 / mo | |||
| Estimated Expenses | $5,066.00 | $25,330.00 | $50,660.00 | |||
| Net Cash Flow | $29,134.00 | $145,670.00 | $291,340.00 | |||
| HOA Fees | $9,366.48 | $46,832.40 | $93,664.80 |