Property Info
- MLS S5121918
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1972
- Foundation Slab
- Min Lease Slab
- HOA Fees $25.83
Interior Features
- Built-in Features
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield7.1% | Annual Rent$27,600.00 | Property Taxes$4,914.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $4,914.00 | $24,570.00 | $49,140.00 | |||
| Net Cash Flow | $22,686.00 | $113,430.00 | $226,860.00 | |||
| HOA Fees | $309.96 | $1,549.80 | $3,099.60 |