Property Info
- MLS S5122656
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2014
- Foundation Block
- Min Lease Block
- HOA Fees $389.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
Cash Flow
| Cap Rate6.6 | Gross Yield9.4% | Annual Rent$28,800.00 | Property Taxes$3,933.68 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $3,933.68 | $19,668.40 | $39,336.80 | |||
| Net Cash Flow | $24,866.32 | $124,331.60 | $248,663.20 | |||
| HOA Fees | $4,668.00 | $23,340.00 | $46,680.00 |