Property Info
- MLS S5126075
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2016
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $15.00
Interior Features
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield7.4% | Annual Rent$25,200.00 | Property Taxes$6,585.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $6,585.00 | $32,925.00 | $65,850.00 | |||
| Net Cash Flow | $18,615.00 | $93,075.00 | $186,150.00 | |||
| HOA Fees | $180.00 | $900.00 | $1,800.00 |