Property Info
- MLS S5137842
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 1914
- Living Area (sqft) 1914
- Foundation Slab
- Min Lease Slab
- HOA Fees $165.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Smart Home
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.2 | Gross Yield6.7% | Annual Rent$36,000.00 | Property Taxes$750.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $750.00 | $3,750.00 | $7,500.00 | |||
| Net Cash Flow | $35,250.00 | $176,250.00 | $352,500.00 | |||
| HOA Fees | $1,980.00 | $9,900.00 | $19,800.00 |