Property Info
- MLS S5144328
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3281
- Living Area (sqft) 2735
- Foundation Slab
- Min Lease Slab
- HOA Fees $133.00
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield6.2% | Annual Rent$27,000.00 | Property Taxes$5,237.12 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $5,237.12 | $26,185.60 | $52,371.20 | |||
| Net Cash Flow | $21,762.88 | $108,814.40 | $217,628.80 | |||
| HOA Fees | $1,596.00 | $7,980.00 | $15,960.00 |