Property Info
- MLS S5148935
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2406
- Living Area (sqft) 2406
- Foundation Slab
- Min Lease Slab
- HOA Fees $230.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.3 | Gross Yield10.1% | Annual Rent$34,200.00 | Property Taxes$3,434.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,200.00 $2,850.00 / mo | $171,000.00 $2,850.00 / mo | $342,000.00 $2,850.00 / mo | |||
| Estimated Expenses | $3,434.05 | $17,170.25 | $34,340.50 | |||
| Net Cash Flow | $30,765.95 | $153,829.75 | $307,659.50 | |||
| HOA Fees | $2,760.00 | $13,800.00 | $27,600.00 |