Property Info
- MLS S5145046
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2653
- Living Area (sqft) 2084
- Foundation Slab
- Min Lease Slab
- HOA Fees $78.67
Interior Features
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate5.3 | Gross Yield7.5% | Annual Rent$27,600.00 | Property Taxes$7,295.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $7,295.72 | $36,478.60 | $72,957.20 | |||
| Net Cash Flow | $20,304.28 | $101,521.40 | $203,042.80 | |||
| HOA Fees | $944.04 | $4,720.20 | $9,440.40 |