Property Info
- MLS S5147865
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2545
- Living Area (sqft) 1965
- Foundation Slab
- Min Lease Slab
- HOA Fees $160.00
Interior Features
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield6.3% | Annual Rent$31,200.00 | Property Taxes$5,861.00 | 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 | $5,861.00 | $29,305.00 | $58,610.00 | |||
| Net Cash Flow | $25,339.00 | $126,695.00 | $253,390.00 | |||
| HOA Fees | $1,920.00 | $9,600.00 | $19,200.00 |