Property Info
- MLS S5148699
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2290
- Living Area (sqft) 1855
- Foundation Slab
- Min Lease Slab
- HOA Fees $49.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Thermostat
Cash Flow
| Cap Rate6.2 | Gross Yield7.6% | Annual Rent$24,600.00 | Property Taxes$4,020.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $4,020.00 | $20,100.00 | $40,200.00 | |||
| Net Cash Flow | $20,580.00 | $102,900.00 | $205,800.00 | |||
| HOA Fees | $588.00 | $2,940.00 | $5,880.00 |