Property Info
- MLS S5138132
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 1752
- Living Area (sqft) 1752
- Foundation Slab
- Min Lease Slab
- HOA Fees $503.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate4.5 | Gross Yield7.1% | Annual Rent$33,600.00 | Property Taxes$6,147.57 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $6,147.57 | $30,737.85 | $61,475.70 | |||
| Net Cash Flow | $27,452.43 | $137,262.15 | $274,524.30 | |||
| HOA Fees | $6,036.00 | $30,180.00 | $60,360.00 |