Property Info
- MLS S5125556
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2558
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $50.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
Cash Flow
| Cap Rate5.0 | Gross Yield6.4% | Annual Rent$36,000.00 | Property Taxes$7,396.57 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $7,396.57 | $36,982.85 | $73,965.70 | |||
| Net Cash Flow | $28,603.43 | $143,017.15 | $286,034.30 | |||
| HOA Fees | $600.00 | $3,000.00 | $6,000.00 |