Property Info
- MLS S5147179
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2884
- Living Area (sqft) 2184
- Foundation Slab
- Min Lease Slab
- HOA Fees $120.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Smart Home
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.6 | Gross Yield7.1% | Annual Rent$34,800.00 | Property Taxes$6,174.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $6,174.00 | $30,870.00 | $61,740.00 | |||
| Net Cash Flow | $28,626.00 | $143,130.00 | $286,260.00 | |||
| HOA Fees | $1,440.00 | $7,200.00 | $14,400.00 |