Property Info
- MLS S5133227
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2669
- Living Area (sqft) 1996
- Foundation Brick/Mortar, Concrete Perimeter
- Min Lease Brick/Mortar, Concrete Perimeter
- HOA Fees $136.67
Interior Features
- Built-in Features
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Smart Home
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield7.1% | Annual Rent$30,000.00 | Property Taxes$7,175.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $7,175.00 | $35,875.00 | $71,750.00 | |||
| Net Cash Flow | $22,825.00 | $114,125.00 | $228,250.00 | |||
| HOA Fees | $1,640.04 | $8,200.20 | $16,400.40 |