Property Info
- MLS S5147924
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2274
- Living Area (sqft) 1874
- Foundation Slab
- Min Lease Slab
- HOA Fees $80.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.8 | Gross Yield8.1% | Annual Rent$23,760.00 | Property Taxes$2,683.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,760.00 $1,980.00 / mo | $118,800.00 $1,980.00 / mo | $237,600.00 $1,980.00 / mo | |||
| Estimated Expenses | $2,683.00 | $13,415.00 | $26,830.00 | |||
| Net Cash Flow | $21,077.00 | $105,385.00 | $210,770.00 | |||
| HOA Fees | $960.00 | $4,800.00 | $9,600.00 |