Property Info
- MLS S5123671
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1846
- Foundation Slab
- Min Lease Slab
- HOA Fees $70.67
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Smart Home
- Thermostat
Cash Flow
| Cap Rate5.6 | Gross Yield7.1% | Annual Rent$30,240.00 | Property Taxes$5,728.95 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,240.00 $2,520.00 / mo | $151,200.00 $2,520.00 / mo | $302,400.00 $2,520.00 / mo | |||
| Estimated Expenses | $5,728.95 | $28,644.75 | $57,289.50 | |||
| Net Cash Flow | $24,511.05 | $122,555.25 | $245,110.50 | |||
| HOA Fees | $848.04 | $4,240.20 | $8,480.40 |