Property Info
- MLS S5143694
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 5662
- Living Area (sqft) 1700
- Foundation Slab
- Min Lease Slab
- HOA Fees $150.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield7.6% | Annual Rent$27,600.00 | Property Taxes$5,393.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $5,393.00 | $26,965.00 | $53,930.00 | |||
| Net Cash Flow | $22,207.00 | $111,035.00 | $222,070.00 | |||
| HOA Fees | $1,800.00 | $9,000.00 | $18,000.00 |