Property Info
- MLS S5129184
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2561
- Foundation Slab
- Min Lease Slab
- HOA Fees $79.33
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.6 | Gross Yield6.9% | Annual Rent$32,400.00 | Property Taxes$5,053.93 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $5,053.93 | $25,269.65 | $50,539.30 | |||
| Net Cash Flow | $27,346.07 | $136,730.35 | $273,460.70 | |||
| HOA Fees | $951.96 | $4,759.80 | $9,519.60 |