Property Info
- MLS S5137570
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 2354
- Living Area (sqft) 1954
- Foundation Slab
- Min Lease Slab
- HOA Fees $274.00
Interior Features
- In Wall Pest System
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield7.4% | Annual Rent$28,800.00 | Property Taxes$5,753.00 | 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 | $5,753.00 | $28,765.00 | $57,530.00 | |||
| Net Cash Flow | $23,047.00 | $115,235.00 | $230,470.00 | |||
| HOA Fees | $3,288.00 | $16,440.00 | $32,880.00 |