Property Info
- MLS S5134064
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2840
- Living Area (sqft) 2150
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $232.00
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate9.9 | Gross Yield11.3% | Annual Rent$46,200.00 | Property Taxes$2,857.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $46,200.00 $3,850.00 / mo | $231,000.00 $3,850.00 / mo | $462,000.00 $3,850.00 / mo | |||
| Estimated Expenses | $2,857.50 | $14,287.50 | $28,575.00 | |||
| Net Cash Flow | $43,342.50 | $216,712.50 | $433,425.00 | |||
| HOA Fees | $2,784.00 | $13,920.00 | $27,840.00 |