Property Info
- MLS S5146441
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 2828
- Living Area (sqft) 2261
- Foundation Slab
- Min Lease Slab
- HOA Fees $145.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.3 | Gross Yield8.2% | Annual Rent$32,400.00 | Property Taxes$5,966.84 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $5,966.84 | $29,834.20 | $59,668.40 | |||
| Net Cash Flow | $26,433.16 | $132,165.80 | $264,331.60 | |||
| HOA Fees | $1,740.00 | $8,700.00 | $17,400.00 |