Property Info
- MLS S5149515
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2175
- Living Area (sqft) 1627
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $357.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate5.2 | Gross Yield8.1% | Annual Rent$34,200.00 | Property Taxes$8,069.58 | 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 | $8,069.58 | $40,347.90 | $80,695.80 | |||
| Net Cash Flow | $26,130.42 | $130,652.10 | $261,304.20 | |||
| HOA Fees | $4,284.00 | $21,420.00 | $42,840.00 |