Property Info
- MLS S5144776
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1914
- Living Area (sqft) 1914
- Foundation Slab
- Min Lease Slab
- HOA Fees $308.06
Interior Features
- Ninguno
Cash Flow
| Cap Rate4.9 | Gross Yield7.3% | Annual Rent$34,800.00 | Property Taxes$7,794.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $7,794.00 | $38,970.00 | $77,940.00 | |||
| Net Cash Flow | $27,006.00 | $135,030.00 | $270,060.00 | |||
| HOA Fees | $3,696.72 | $18,483.60 | $36,967.20 |