Property Info
- MLS S5147000
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 4574
- Living Area (sqft) 2007
- Foundation Slab
- Min Lease Slab
- HOA Fees $14.83
Interior Features
- Open Floorplan
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate4.4 | Gross Yield6.9% | Annual Rent$24,000.00 | Property Taxes$8,750.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $8,750.37 | $43,751.85 | $87,503.70 | |||
| Net Cash Flow | $15,249.63 | $76,248.15 | $152,496.30 | |||
| HOA Fees | $177.96 | $889.80 | $1,779.60 |