Property Info
- MLS S5120893
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2616
- Foundation Slab
- Min Lease Slab
- HOA Fees $81.08
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- L Dining
- Open Floorplan
Cash Flow
| Cap Rate5.7 | Gross Yield7.2% | Annual Rent$24,000.00 | Property Taxes$3,822.00 | 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 | $3,822.00 | $19,110.00 | $38,220.00 | |||
| Net Cash Flow | $20,178.00 | $100,890.00 | $201,780.00 | |||
| HOA Fees | $972.96 | $4,864.80 | $9,729.60 |