Property Info
- MLS S5133985
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2612
- Living Area (sqft) 2612
- Foundation Block
- Min Lease Block
- HOA Fees $200.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield6.9% | Annual Rent$33,600.00 | Property Taxes$6,114.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $6,114.10 | $30,570.50 | $61,141.00 | |||
| Net Cash Flow | $27,485.90 | $137,429.50 | $274,859.00 | |||
| HOA Fees | $2,400.00 | $12,000.00 | $24,000.00 |