Property Info
- MLS S5130708
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1839
- Foundation Slab
- Min Lease Slab
- HOA Fees $30.67
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.3 | Gross Yield6.6% | Annual Rent$26,400.00 | Property Taxes$5,051.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $5,051.00 | $25,255.00 | $50,510.00 | |||
| Net Cash Flow | $21,349.00 | $106,745.00 | $213,490.00 | |||
| HOA Fees | $368.04 | $1,840.20 | $3,680.40 |