Property Info
- MLS S5137291
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1855
- Living Area (sqft) 1855
- Foundation Slab
- Min Lease Slab
- HOA Fees $32.33
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.9 | Gross Yield8.3% | Annual Rent$28,800.00 | Property Taxes$4,268.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $4,268.00 | $21,340.00 | $42,680.00 | |||
| Net Cash Flow | $24,532.00 | $122,660.00 | $245,320.00 | |||
| HOA Fees | $387.96 | $1,939.80 | $3,879.60 |