Property Info
- MLS S5121938
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1928
- Foundation Slab
- Min Lease Slab
- HOA Fees $441.00
Interior Features
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate4.0 | Gross Yield6.9% | Annual Rent$24,000.00 | Property Taxes$4,773.00 | 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 | $4,773.00 | $23,865.00 | $47,730.00 | |||
| Net Cash Flow | $19,227.00 | $96,135.00 | $192,270.00 | |||
| HOA Fees | $5,292.00 | $26,460.00 | $52,920.00 |