Property Info
- MLS S5147167
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2987
- Living Area (sqft) 2357
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $156.95
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate5.1 | Gross Yield7.2% | Annual Rent$33,000.00 | Property Taxes$7,540.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,000.00 $2,750.00 / mo | $165,000.00 $2,750.00 / mo | $330,000.00 $2,750.00 / mo | |||
| Estimated Expenses | $7,540.05 | $37,700.25 | $75,400.50 | |||
| Net Cash Flow | $25,459.95 | $127,299.75 | $254,599.50 | |||
| HOA Fees | $1,883.40 | $9,417.00 | $18,834.00 |