Property Info
- MLS S5120565
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3339
- 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 Rate5.4 | Gross Yield7% | Annual Rent$30,600.00 | Property Taxes$6,588.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,600.00 $2,550.00 / mo | $153,000.00 $2,550.00 / mo | $306,000.00 $2,550.00 / mo | |||
| Estimated Expenses | $6,588.00 | $32,940.00 | $65,880.00 | |||
| Net Cash Flow | $24,012.00 | $120,060.00 | $240,120.00 | |||
| HOA Fees | $519.96 | $2,599.80 | $5,199.60 |