Property Info
- MLS S5146875
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1828
- Living Area (sqft) 1828
- Foundation Block
- Min Lease Block
- HOA Fees $60.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate4.9 | Gross Yield7.3% | Annual Rent$28,800.00 | Property Taxes$8,823.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $8,823.00 | $44,115.00 | $88,230.00 | |||
| Net Cash Flow | $19,977.00 | $99,885.00 | $199,770.00 | |||
| HOA Fees | $720.00 | $3,600.00 | $7,200.00 |