Property Info
- MLS S5136329
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 1993
- Living Area (sqft) 1993
- Foundation Slab
- Min Lease Slab
- HOA Fees $26.17
Interior Features
- Other
Cash Flow
| Cap Rate4.0 | Gross Yield5.3% | Annual Rent$22,800.00 | Property Taxes$5,395.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $5,395.00 | $26,975.00 | $53,950.00 | |||
| Net Cash Flow | $17,405.00 | $87,025.00 | $174,050.00 | |||
| HOA Fees | $314.04 | $1,570.20 | $3,140.40 |