Property Info
- MLS S5148351
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3033
- Living Area (sqft) 2556
- Foundation Slab
- Min Lease Slab
- HOA Fees $81.67
Interior Features
- Kitchen/Family Room Combo
- Solid Wood Cabinets
Cash Flow
| Cap Rate5.4 | Gross Yield6.8% | Annual Rent$30,000.00 | Property Taxes$5,280.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $5,280.34 | $26,401.70 | $52,803.40 | |||
| Net Cash Flow | $24,719.66 | $123,598.30 | $247,196.60 | |||
| HOA Fees | $980.04 | $4,900.20 | $9,800.40 |