Property Info
- MLS S5147732
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2396
- Living Area (sqft) 1973
- Foundation Slab
- Min Lease Slab
- HOA Fees $117.00
Interior Features
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate5.6 | Gross Yield8.6% | Annual Rent$24,000.00 | Property Taxes$7,040.00 | 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 | $7,040.00 | $35,200.00 | $70,400.00 | |||
| Net Cash Flow | $16,960.00 | $84,800.00 | $169,600.00 | |||
| HOA Fees | $1,404.00 | $7,020.00 | $14,040.00 |