Property Info
- MLS S5122187
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1888
- Living Area (sqft) 1888
- Foundation Other
- Min Lease Other
- HOA Fees $300.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate4.6 | Gross Yield6.5% | Annual Rent$31,200.00 | Property Taxes$5,321.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $5,321.00 | $26,605.00 | $53,210.00 | |||
| Net Cash Flow | $25,879.00 | $129,395.00 | $258,790.00 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |