Property Info
- MLS S5140478
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2109
- Living Area (sqft) 2008
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
- HOA Fees $53.00
Interior Features
- Open Floorplan
- Smart Home
Cash Flow
| Cap Rate6.0 | Gross Yield8.3% | Annual Rent$34,800.00 | Property Taxes$9,104.00 | 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 | $9,104.00 | $45,520.00 | $91,040.00 | |||
| Net Cash Flow | $25,696.00 | $128,480.00 | $256,960.00 | |||
| HOA Fees | $636.00 | $3,180.00 | $6,360.00 |