Property Info
- MLS S5127094
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2250
- Foundation Slab
- Min Lease Slab
- HOA Fees $10.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate5.9 | Gross Yield7.1% | Annual Rent$42,000.00 | Property Taxes$6,541.93 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $6,541.93 | $32,709.65 | $65,419.30 | |||
| Net Cash Flow | $35,458.07 | $177,290.35 | $354,580.70 | |||
| HOA Fees | $120.00 | $600.00 | $1,200.00 |