Property Info
- MLS S5121104
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 1850
- Foundation Slab
- Min Lease Slab
- HOA Fees $457.20
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.7 | Gross Yield9.7% | Annual Rent$51,600.00 | Property Taxes$10,468.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $51,600.00 $4,300.00 / mo | $258,000.00 $4,300.00 / mo | $516,000.00 $4,300.00 / mo | |||
| Estimated Expenses | $10,468.20 | $52,341.00 | $104,682.00 | |||
| Net Cash Flow | $41,131.80 | $205,659.00 | $411,318.00 | |||
| HOA Fees | $5,486.40 | $27,432.00 | $54,864.00 |