Property Info
- MLS S5127037
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 4184
- Living Area (sqft) 3213
- Foundation Slab
- Min Lease Slab
- HOA Fees $190.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate5.3 | Gross Yield6.7% | Annual Rent$48,000.00 | Property Taxes$7,726.36 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $7,726.36 | $38,631.80 | $77,263.60 | |||
| Net Cash Flow | $40,273.64 | $201,368.20 | $402,736.40 | |||
| HOA Fees | $2,280.00 | $11,400.00 | $22,800.00 |