Property Info
- MLS S5125512
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2808
- Foundation Slab
- Min Lease Slab
- HOA Fees $24.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Other
- PrimaryBedroom Upstairs
- Smart Home
- Solid Surface Counters
- Stone Counters
- Thermostat
Cash Flow
Cap Rate5.9 | Gross Yield6.6% | Annual Rent$33,600.00 | Property Taxes$3,432.00 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
Estimated Expenses | $3,432.00 | $17,160.00 | $34,320.00 | |||
Net Cash Flow | $30,168.00 | $150,840.00 | $301,680.00 | |||
HOA Fees | $288.00 | $1,440.00 | $2,880.00 |