Property Info
- MLS S5128800
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2204
- Foundation Slab
- Min Lease Slab
- HOA Fees $83.33
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.3 | Gross Yield7% | Annual Rent$42,000.00 | Property Taxes$9,187.00 | 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 | $9,187.00 | $45,935.00 | $91,870.00 | |||
| Net Cash Flow | $32,813.00 | $164,065.00 | $328,130.00 | |||
| HOA Fees | $999.96 | $4,999.80 | $9,999.60 |