Property Info
- MLS S5144342
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1920
- Living Area (sqft) 1624
- Foundation Slab
- Min Lease Slab
- HOA Fees $469.85
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield7.6% | Annual Rent$25,140.00 | Property Taxes$4,034.64 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,140.00 $2,095.00 / mo | $125,700.00 $2,095.00 / mo | $251,400.00 $2,095.00 / mo | |||
| Estimated Expenses | $4,034.64 | $20,173.20 | $40,346.40 | |||
| Net Cash Flow | $21,105.36 | $105,526.80 | $211,053.60 | |||
| HOA Fees | $5,638.20 | $28,191.00 | $56,382.00 |