Property Info
- MLS S5134179
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2900
- Living Area (sqft) 2244
- Foundation Slab
- Min Lease Slab
- HOA Fees $127.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.2 | Gross Yield4.8% | Annual Rent$21,600.00 | Property Taxes$5,858.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $5,858.40 | $29,292.00 | $58,584.00 | |||
| Net Cash Flow | $15,741.60 | $78,708.00 | $157,416.00 | |||
| HOA Fees | $1,524.00 | $7,620.00 | $15,240.00 |