Property Info
- MLS S5136488
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2515
- Living Area (sqft) 1964
- Foundation Slab
- Min Lease Slab
- HOA Fees $90.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.0 | Gross Yield7.6% | Annual Rent$31,800.00 | Property Taxes$5,712.15 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $5,712.15 | $28,560.75 | $57,121.50 | |||
| Net Cash Flow | $26,087.85 | $130,439.25 | $260,878.50 | |||
| HOA Fees | $1,080.00 | $5,400.00 | $10,800.00 |