Property Info
- MLS S5143241
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2330
- Living Area (sqft) 1912
- Foundation Slab
- Min Lease Slab
- HOA Fees $100.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- L Dining
- Open Floorplan
Cash Flow
| Cap Rate6.2 | Gross Yield7.9% | Annual Rent$21,600.00 | Property Taxes$3,408.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,408.00 | $17,040.00 | $34,080.00 | |||
| Net Cash Flow | $18,192.00 | $90,960.00 | $181,920.00 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |