Property Info
- MLS S5139485
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2450
- Living Area (sqft) 1871
- Foundation Slab
- Min Lease Slab
- HOA Fees $90.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.2 | Gross Yield7.7% | Annual Rent$26,664.00 | Property Taxes$740.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,664.00 $2,222.00 / mo | $133,320.00 $2,222.00 / mo | $266,640.00 $2,222.00 / mo | |||
| Estimated Expenses | $740.00 | $3,700.00 | $7,400.00 | |||
| Net Cash Flow | $25,924.00 | $129,620.00 | $259,240.00 | |||
| HOA Fees | $1,080.00 | $5,400.00 | $10,800.00 |