Property Info
- MLS S5125724
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2088
- Foundation Slab
- Min Lease Slab
- HOA Fees $90.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate7.3 | Gross Yield8.9% | Annual Rent$31,200.00 | Property Taxes$4,638.42 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $4,638.42 | $23,192.10 | $46,384.20 | |||
| Net Cash Flow | $26,561.58 | $132,807.90 | $265,615.80 | |||
| HOA Fees | $1,080.00 | $5,400.00 | $10,800.00 |