Property Info
- MLS S5149458
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2346
- Living Area (sqft) 1536
- Foundation Slab
- Min Lease Slab
- HOA Fees $100.00
Interior Features
- Split Bedroom
Cash Flow
| Cap Rate5.6 | Gross Yield7.4% | Annual Rent$20,400.00 | Property Taxes$3,865.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $3,865.00 | $19,325.00 | $38,650.00 | |||
| Net Cash Flow | $16,535.00 | $82,675.00 | $165,350.00 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |