Property Info
- MLS S5126253
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2393
- Foundation Slab
- Min Lease Slab
- HOA Fees $133.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.9 | Gross Yield7.9% | Annual Rent$29,700.00 | Property Taxes$9,796.96 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,700.00 $2,475.00 / mo | $148,500.00 $2,475.00 / mo | $297,000.00 $2,475.00 / mo | |||
| Estimated Expenses | $9,796.96 | $48,984.80 | $97,969.60 | |||
| Net Cash Flow | $19,903.04 | $99,515.20 | $199,030.40 | |||
| HOA Fees | $1,596.00 | $7,980.00 | $15,960.00 |