Property Info
- MLS S5133207
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2160
- Living Area (sqft) 1622
- Foundation Slab
- Min Lease Slab
- HOA Fees $23.00
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield6.9% | Annual Rent$28,800.00 | Property Taxes$5,210.23 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $5,210.23 | $26,051.15 | $52,102.30 | |||
| Net Cash Flow | $23,589.77 | $117,948.85 | $235,897.70 | |||
| HOA Fees | $276.00 | $1,380.00 | $2,760.00 |