Property Info
- MLS S5123215
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2102
- Foundation Slab
- Min Lease Slab
- HOA Fees $25.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.9 | Gross Yield7.3% | Annual Rent$32,400.00 | Property Taxes$1,329.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $1,329.00 | $6,645.00 | $13,290.00 | |||
| Net Cash Flow | $31,071.00 | $155,355.00 | $310,710.00 | |||
| HOA Fees | $300.00 | $1,500.00 | $3,000.00 |