Property Info
- MLS S5123537
- Unit No -
- Bedrooms 4
- Bathrooms 5
- Area (sqft) 2282
- Living Area (sqft) 2094
- Foundation Slab
- Min Lease Slab
- HOA Fees $550.30
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.0 | Gross Yield6.9% | Annual Rent$27,600.00 | Property Taxes$5,016.86 | 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 | $5,016.86 | $25,084.30 | $50,168.60 | |||
| Net Cash Flow | $22,583.14 | $112,915.70 | $225,831.40 | |||
| HOA Fees | $6,603.60 | $33,018.00 | $66,036.00 |