Property Info
- MLS S5130571
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1880
- Living Area (sqft) 1880
- Foundation Slab
- Min Lease Slab
- HOA Fees $345.00
Interior Features
- Ceiling Fans(s)
- Window Treatments
Cash Flow
| Cap Rate5.2 | Gross Yield8% | Annual Rent$21,600.00 | Property Taxes$3,542.86 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,542.86 | $17,714.30 | $35,428.60 | |||
| Net Cash Flow | $18,057.14 | $90,285.70 | $180,571.40 | |||
| HOA Fees | $4,140.00 | $20,700.00 | $41,400.00 |