Property Info
- MLS S5149650
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2778
- Living Area (sqft) 2148
- Foundation Slab
- Min Lease Slab
- HOA Fees $82.50
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Split Bedroom
Cash Flow
| Cap Rate5.3 | Gross Yield6.9% | Annual Rent$28,800.00 | Property Taxes$5,436.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $5,436.30 | $27,181.50 | $54,363.00 | |||
| Net Cash Flow | $23,363.70 | $116,818.50 | $233,637.00 | |||
| HOA Fees | $990.00 | $4,950.00 | $9,900.00 |