Property Info
- MLS S5145714
- Unit No -
- Bedrooms 6
- Bathrooms 4
- Area (sqft) 2840
- Living Area (sqft) 2310
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $155.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate2.6 | Gross Yield4.4% | Annual Rent$19,800.00 | Property Taxes$6,171.03 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $6,171.03 | $30,855.15 | $61,710.30 | |||
| Net Cash Flow | $13,628.97 | $68,144.85 | $136,289.70 | |||
| HOA Fees | $1,860.00 | $9,300.00 | $18,600.00 |