Property Info
- MLS S5126573
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3184
- Living Area (sqft) 2586
- Foundation Slab
- Min Lease Slab
- HOA Fees $93.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate5.9 | Gross Yield7.5% | Annual Rent$36,000.00 | Property Taxes$6,335.54 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $6,335.54 | $31,677.70 | $63,355.40 | |||
| Net Cash Flow | $29,664.46 | $148,322.30 | $296,644.60 | |||
| HOA Fees | $1,116.00 | $5,580.00 | $11,160.00 |