Property Info
- MLS S5124277
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 2354
- Living Area (sqft) 1954
- Foundation Other
- Min Lease Other
- HOA Fees $268.00
Interior Features
- In Wall Pest System
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield7.4% | Annual Rent$29,400.00 | Property Taxes$5,296.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,400.00 $2,450.00 / mo | $147,000.00 $2,450.00 / mo | $294,000.00 $2,450.00 / mo | |||
| Estimated Expenses | $5,296.34 | $26,481.70 | $52,963.40 | |||
| Net Cash Flow | $24,103.66 | $120,518.30 | $241,036.60 | |||
| HOA Fees | $3,216.00 | $16,080.00 | $32,160.00 |