Property Info
- MLS S5130455
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2109
- Foundation Stem Wall
- Min Lease Stem Wall
- HOA Fees $116.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Pest Guard System
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.0 | Gross Yield6% | Annual Rent$22,800.00 | Property Taxes$6,300.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $6,300.00 | $31,500.00 | $63,000.00 | |||
| Net Cash Flow | $16,500.00 | $82,500.00 | $165,000.00 | |||
| HOA Fees | $1,392.00 | $6,960.00 | $13,920.00 |