Property Info
- MLS S5130079
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2115
- Foundation Slab
- Min Lease Slab
- HOA Fees $125.00
Interior Features
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield7.5% | Annual Rent$36,000.00 | Property Taxes$7,370.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $7,370.05 | $36,850.25 | $73,700.50 | |||
| Net Cash Flow | $28,629.95 | $143,149.75 | $286,299.50 | |||
| HOA Fees | $1,500.00 | $7,500.00 | $15,000.00 |