Property Info
- MLS S5143656
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2395
- Living Area (sqft) 1867
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $12.00
Interior Features
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.1 | Gross Yield8.6% | Annual Rent$28,200.00 | Property Taxes$8,070.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $8,070.00 | $40,350.00 | $80,700.00 | |||
| Net Cash Flow | $20,130.00 | $100,650.00 | $201,300.00 | |||
| HOA Fees | $144.00 | $720.00 | $1,440.00 |