Property Info
- MLS S5147408
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2484
- Living Area (sqft) 2016
- Foundation Brick/Mortar, Concrete Perimeter
- Min Lease Brick/Mortar, Concrete Perimeter
- HOA Fees $15.00
Interior Features
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate5.9 | Gross Yield8.1% | Annual Rent$25,800.00 | Property Taxes$6,583.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $6,583.00 | $32,915.00 | $65,830.00 | |||
| Net Cash Flow | $19,217.00 | $96,085.00 | $192,170.00 | |||
| HOA Fees | $180.00 | $900.00 | $1,800.00 |