Property Info
- MLS S5142594
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2948
- Living Area (sqft) 2176
- Foundation Slab
- Min Lease Slab
- HOA Fees $195.67
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate4.7 | Gross Yield6.9% | Annual Rent$33,600.00 | Property Taxes$8,545.41 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $8,545.41 | $42,727.05 | $85,454.10 | |||
| Net Cash Flow | $25,054.59 | $125,272.95 | $250,545.90 | |||
| HOA Fees | $2,348.04 | $11,740.20 | $23,480.40 |