Property Info
- MLS S5142492
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 2068
- Living Area (sqft) 1852
- Foundation Slab
- Min Lease Slab
- HOA Fees $435.67
Interior Features
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.8 | Gross Yield8.9% | Annual Rent$25,800.00 | Property Taxes$3,684.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $3,684.00 | $18,420.00 | $36,840.00 | |||
| Net Cash Flow | $22,116.00 | $110,580.00 | $221,160.00 | |||
| HOA Fees | $5,228.04 | $26,140.20 | $52,280.40 |