Property Info
- MLS S5133405
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3424
- Living Area (sqft) 3424
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
- HOA Fees $13.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.4 | Gross Yield6% | Annual Rent$28,800.00 | Property Taxes$7,516.77 | 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 | $7,516.77 | $37,583.85 | $75,167.70 | |||
| Net Cash Flow | $21,283.23 | $106,416.15 | $212,832.30 | |||
| HOA Fees | $156.00 | $780.00 | $1,560.00 |