Property Info
- MLS S5125569
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1922
- Foundation Block
- Min Lease Block
- HOA Fees $100.00
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.1 | Gross Yield7.4% | Annual Rent$30,000.00 | Property Taxes$3,935.21 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $3,935.21 | $19,676.05 | $39,352.10 | |||
| Net Cash Flow | $26,064.79 | $130,323.95 | $260,647.90 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |