Property Info
- MLS S5125911
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2290
- Foundation Block
- Min Lease Block
- HOA Fees $510.00
Interior Features
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate3.5 | Gross Yield5.9% | Annual Rent$37,200.00 | Property Taxes$8,804.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,200.00 $3,100.00 / mo | $186,000.00 $3,100.00 / mo | $372,000.00 $3,100.00 / mo | |||
| Estimated Expenses | $8,804.00 | $44,020.00 | $88,040.00 | |||
| Net Cash Flow | $28,396.00 | $141,980.00 | $283,960.00 | |||
| HOA Fees | $6,120.00 | $30,600.00 | $61,200.00 |