Property Info
- MLS S5142907
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 6969
- Living Area (sqft) 2500
- Foundation Slab
- Min Lease Slab
- HOA Fees $6.67
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate0.8 | Gross Yield2.5% | Annual Rent$13,200.00 | Property Taxes$9,049.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $9,049.00 | $45,245.00 | $90,490.00 | |||
| Net Cash Flow | $4,151.00 | $20,755.00 | $41,510.00 | |||
| HOA Fees | $80.04 | $400.20 | $800.40 |