Property Info
- MLS S5142987
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 4513
- Living Area (sqft) 3430
- Foundation Slab
- Min Lease Slab
- HOA Fees $29.17
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate4.7 | Gross Yield6.5% | Annual Rent$36,000.00 | Property Taxes$9,373.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $9,373.63 | $46,868.15 | $93,736.30 | |||
| Net Cash Flow | $26,626.37 | $133,131.85 | $266,263.70 | |||
| HOA Fees | $350.04 | $1,750.20 | $3,500.40 |