Property Info
- MLS S5127661
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1750
- Foundation Slab
- Min Lease Slab
- HOA Fees $90.00
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Other
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield7.6% | Annual Rent$27,000.00 | Property Taxes$3,660.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $3,660.00 | $18,300.00 | $36,600.00 | |||
| Net Cash Flow | $23,340.00 | $116,700.00 | $233,400.00 | |||
| HOA Fees | $1,080.00 | $5,400.00 | $10,800.00 |