Property Info
- MLS S5127553
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2202
- Foundation Slab
- Min Lease Slab
- HOA Fees $371.62
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield6.2% | Annual Rent$42,000.00 | Property Taxes$5,549.46 | 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 | $5,549.46 | $27,747.30 | $55,494.60 | |||
| Net Cash Flow | $36,450.54 | $182,252.70 | $364,505.40 | |||
| HOA Fees | $4,459.44 | $22,297.20 | $44,594.40 |