Property Info
- MLS S5133787
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2080
- Living Area (sqft) 1640
- Foundation Block
- Min Lease Block
- HOA Fees $83.00
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield7.5% | Annual Rent$25,200.00 | Property Taxes$4,407.91 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,407.91 | $22,039.55 | $44,079.10 | |||
| Net Cash Flow | $20,792.09 | $103,960.45 | $207,920.90 | |||
| HOA Fees | $996.00 | $4,980.00 | $9,960.00 |