Property Info
- MLS S5136197
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1548
- Living Area (sqft) 1548
- Foundation Block
- Min Lease Block
- HOA Fees $439.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.4 | Gross Yield8.3% | Annual Rent$26,400.00 | Property Taxes$4,010.39 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $4,010.39 | $20,051.95 | $40,103.90 | |||
| Net Cash Flow | $22,389.61 | $111,948.05 | $223,896.10 | |||
| HOA Fees | $5,268.00 | $26,340.00 | $52,680.00 |