Property Info
- MLS S5149549
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1888
- Living Area (sqft) 1888
- Foundation Slab
- Min Lease Slab
- HOA Fees $220.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.8 | Gross Yield3.9% | Annual Rent$12,000.00 | Property Taxes$3,797.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $3,797.17 | $18,985.85 | $37,971.70 | |||
| Net Cash Flow | $8,202.83 | $41,014.15 | $82,028.30 | |||
| HOA Fees | $2,640.00 | $13,200.00 | $26,400.00 |