Property Info
- MLS S5146123
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2624
- Living Area (sqft) 2168
- Foundation Slab
- Min Lease Slab
- HOA Fees $79.00
Interior Features
- Window Treatments
Cash Flow
| Cap Rate5.0 | Gross Yield6.5% | Annual Rent$25,200.00 | Property Taxes$4,662.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,662.00 | $23,310.00 | $46,620.00 | |||
| Net Cash Flow | $20,538.00 | $102,690.00 | $205,380.00 | |||
| HOA Fees | $948.00 | $4,740.00 | $9,480.00 |