Property Info
- MLS S5129575
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1530
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $260.00
Interior Features
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.7 | Gross Yield8.5% | Annual Rent$35,880.00 | Property Taxes$4,662.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $35,880.00 $2,990.00 / mo | $179,400.00 $2,990.00 / mo | $358,800.00 $2,990.00 / mo | |||
| Estimated Expenses | $4,662.00 | $23,310.00 | $46,620.00 | |||
| Net Cash Flow | $31,218.00 | $156,090.00 | $312,180.00 | |||
| HOA Fees | $3,120.00 | $15,600.00 | $31,200.00 |