Property Info
- MLS S5144329
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 4617
- Living Area (sqft) 2808
- Foundation Slab
- Min Lease Slab
- HOA Fees $103.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate4.8 | Gross Yield6.7% | Annual Rent$30,000.00 | Property Taxes$7,196.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $7,196.00 | $35,980.00 | $71,960.00 | |||
| Net Cash Flow | $22,804.00 | $114,020.00 | $228,040.00 | |||
| HOA Fees | $1,236.00 | $6,180.00 | $12,360.00 |