Property Info
- MLS S5130013
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1970
- Foundation Slab
- Min Lease Slab
- HOA Fees $109.33
Interior Features
- Thermostat
Cash Flow
| Cap Rate4.8 | Gross Yield6.4% | Annual Rent$27,000.00 | Property Taxes$5,276.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $5,276.00 | $26,380.00 | $52,760.00 | |||
| Net Cash Flow | $21,724.00 | $108,620.00 | $217,240.00 | |||
| HOA Fees | $1,311.96 | $6,559.80 | $13,119.60 |