Property Info
- MLS S5147847
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2340
- Living Area (sqft) 2340
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $117.00
Interior Features
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield6.8% | Annual Rent$31,200.00 | Property Taxes$5,867.85 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $5,867.85 | $29,339.25 | $58,678.50 | |||
| Net Cash Flow | $25,332.15 | $126,660.75 | $253,321.50 | |||
| HOA Fees | $1,404.00 | $7,020.00 | $14,040.00 |