Property Info
- MLS S5139163
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2217
- Living Area (sqft) 1817
- Foundation Slab
- Min Lease Slab
- HOA Fees $78.16
Interior Features
- Kitchen/Family Room Combo
- Ninguno
- Open Floorplan
- Pest Guard System
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield8.4% | Annual Rent$26,400.00 | Property Taxes$4,958.62 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $4,958.62 | $24,793.10 | $49,586.20 | |||
| Net Cash Flow | $21,441.38 | $107,206.90 | $214,413.80 | |||
| HOA Fees | $937.92 | $4,689.60 | $9,379.20 |