Property Info
- MLS S5133790
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2241
- Living Area (sqft) 1811
- Foundation Block
- Min Lease Block
- HOA Fees $81.00
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield8.1% | Annual Rent$27,000.00 | Property Taxes$4,595.65 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $4,595.65 | $22,978.25 | $45,956.50 | |||
| Net Cash Flow | $22,404.35 | $112,021.75 | $224,043.50 | |||
| HOA Fees | $972.00 | $4,860.00 | $9,720.00 |