Property Info
- MLS S5134769
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 4707
- Living Area (sqft) 2476
- Foundation Slab
- Min Lease Slab
- HOA Fees $189.24
Interior Features
- Eat-in Kitchen
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate4.7 | Gross Yield6.8% | Annual Rent$37,200.00 | Property Taxes$9,124.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,200.00 $3,100.00 / mo | $186,000.00 $3,100.00 / mo | $372,000.00 $3,100.00 / mo | |||
| Estimated Expenses | $9,124.14 | $45,620.70 | $91,241.40 | |||
| Net Cash Flow | $28,075.86 | $140,379.30 | $280,758.60 | |||
| HOA Fees | $2,270.88 | $11,354.40 | $22,708.80 |