Property Info
- MLS S5128698
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 3280
- Foundation Slab
- Min Lease Slab
- HOA Fees $12.50
Interior Features
- Ceiling Fans(s)
- Crown Molding
- In Wall Pest System
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield6.3% | Annual Rent$34,800.00 | Property Taxes$8,012.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $8,012.00 | $40,060.00 | $80,120.00 | |||
| Net Cash Flow | $26,788.00 | $133,940.00 | $267,880.00 | |||
| HOA Fees | $150.00 | $750.00 | $1,500.00 |