Property Info
- MLS S5120565
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2721
- 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 Rate3.9 | Gross Yield5.5% | Annual Rent$24,000.00 | Property Taxes$6,588.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $6,588.00 | $32,940.00 | $65,880.00 | |||
| Net Cash Flow | $17,412.00 | $87,060.00 | $174,120.00 | |||
| HOA Fees | $519.96 | $2,599.80 | $5,199.60 |