Property Info
- MLS S5140051
- Unit No -
- Bedrooms 2
- Bathrooms 4
- Area (sqft) 1771
- Living Area (sqft) 1449
- Foundation Slab
- Min Lease Slab
- HOA Fees $250.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- In Wall Pest System
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate4.7 | Gross Yield6.8% | Annual Rent$34,800.00 | Property Taxes$7,577.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $7,577.00 | $37,885.00 | $75,770.00 | |||
| Net Cash Flow | $27,223.00 | $136,115.00 | $272,230.00 | |||
| HOA Fees | $3,000.00 | $15,000.00 | $30,000.00 |