Property Info
- MLS S5128291
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1776
- Foundation Slab
- Min Lease Slab
- HOA Fees $147.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Smart Home
- Solid Surface Counters
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.1 | Gross Yield7.9% | Annual Rent$27,600.00 | Property Taxes$4,630.89 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $4,630.89 | $23,154.45 | $46,308.90 | |||
| Net Cash Flow | $22,969.11 | $114,845.55 | $229,691.10 | |||
| HOA Fees | $1,764.00 | $8,820.00 | $17,640.00 |