Property Info
- MLS S5128399
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2109
- Foundation Brick/Mortar
- Min Lease Brick/Mortar
- HOA Fees $49.00
Interior Features
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.0 | Gross Yield6.4% | Annual Rent$24,000.00 | Property Taxes$986.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $986.00 | $4,930.00 | $9,860.00 | |||
| Net Cash Flow | $23,014.00 | $115,070.00 | $230,140.00 | |||
| HOA Fees | $588.00 | $2,940.00 | $5,880.00 |