Property Info
- MLS S5125005
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1868
- Foundation Slab
- Min Lease Slab
- HOA Fees $76.33
Interior Features
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield6.5% | Annual Rent$24,000.00 | Property Taxes$4,280.61 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,280.61 | $21,403.05 | $42,806.10 | |||
| Net Cash Flow | $19,719.39 | $98,596.95 | $197,193.90 | |||
| HOA Fees | $915.96 | $4,579.80 | $9,159.60 |