Property Info
- MLS S5139985
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3115
- Living Area (sqft) 2518
- Foundation Slab
- Min Lease Slab
- HOA Fees $66.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate5.8 | Gross Yield7.3% | Annual Rent$36,600.00 | Property Taxes$6,775.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,600.00 $3,050.00 / mo | $183,000.00 $3,050.00 / mo | $366,000.00 $3,050.00 / mo | |||
| Estimated Expenses | $6,775.72 | $33,878.60 | $67,757.20 | |||
| Net Cash Flow | $29,824.28 | $149,121.40 | $298,242.80 | |||
| HOA Fees | $792.00 | $3,960.00 | $7,920.00 |