Property Info
- MLS S5143863
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2509
- Living Area (sqft) 2109
- Foundation Slab
- Min Lease Slab
- HOA Fees $168.00
Interior Features
- Open Floorplan
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.6 | Gross Yield7.8% | Annual Rent$36,000.00 | Property Taxes$3,523.82 | 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 | $3,523.82 | $17,619.10 | $35,238.20 | |||
| Net Cash Flow | $32,476.18 | $162,380.90 | $324,761.80 | |||
| HOA Fees | $2,016.00 | $10,080.00 | $20,160.00 |