Property Info
- MLS S5146345
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1592
- Living Area (sqft) 1592
- Foundation Slab
- Min Lease Slab
- HOA Fees $23.75
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield7.6% | Annual Rent$22,740.00 | Property Taxes$3,633.45 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,740.00 $1,895.00 / mo | $113,700.00 $1,895.00 / mo | $227,400.00 $1,895.00 / mo | |||
| Estimated Expenses | $3,633.45 | $18,167.25 | $36,334.50 | |||
| Net Cash Flow | $19,106.55 | $95,532.75 | $191,065.50 | |||
| HOA Fees | $285.00 | $1,425.00 | $2,850.00 |