Property Info
- MLS S5134055
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2348
- Living Area (sqft) 1891
- Foundation Slab
- Min Lease Slab
- HOA Fees $20.83
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate5.8 | Gross Yield7.1% | Annual Rent$30,000.00 | Property Taxes$5,066.00 | 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 | $5,066.00 | $25,330.00 | $50,660.00 | |||
| Net Cash Flow | $24,934.00 | $124,670.00 | $249,340.00 | |||
| HOA Fees | $249.96 | $1,249.80 | $2,499.60 |