Property Info
- MLS S5121417
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1747
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $90.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate2.6 | Gross Yield3.7% | Annual Rent$12,000.00 | Property Taxes$2,617.65 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $2,617.65 | $13,088.25 | $26,176.50 | |||
| Net Cash Flow | $9,382.35 | $46,911.75 | $93,823.50 | |||
| HOA Fees | $1,080.00 | $5,400.00 | $10,800.00 |
