Property Info
- MLS S5130882
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1811
- Foundation Slab
- Min Lease Slab
- HOA Fees $150.00
Interior Features
- Thermostat
Cash Flow
| Cap Rate3.5 | Gross Yield4.8% | Annual Rent$14,400.00 | Property Taxes$1,900.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,900.00 | $9,500.00 | $19,000.00 | |||
| Net Cash Flow | $12,500.00 | $62,500.00 | $125,000.00 | |||
| HOA Fees | $1,800.00 | $9,000.00 | $18,000.00 |