Property Info
- MLS S5142127
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2471
- Living Area (sqft) 2471
- Foundation Block
- Min Lease Block
- HOA Fees $78.33
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate4.7 | Gross Yield6% | Annual Rent$32,280.00 | Property Taxes$6,074.59 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,280.00 $2,690.00 / mo | $161,400.00 $2,690.00 / mo | $322,800.00 $2,690.00 / mo | |||
| Estimated Expenses | $6,074.59 | $30,372.95 | $60,745.90 | |||
| Net Cash Flow | $26,205.41 | $131,027.05 | $262,054.10 | |||
| HOA Fees | $939.96 | $4,699.80 | $9,399.60 |