Property Info
- MLS S5120481
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2054
- Foundation Slab
- Min Lease Slab
- HOA Fees $43.33
Interior Features
- Thermostat
- Tray Ceiling(s)
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield6.9% | Annual Rent$24,600.00 | Property Taxes$6,084.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $6,084.00 | $30,420.00 | $60,840.00 | |||
| Net Cash Flow | $18,516.00 | $92,580.00 | $185,160.00 | |||
| HOA Fees | $519.96 | $2,599.80 | $5,199.60 |