Property Info
- MLS S5151111
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2232
- Living Area (sqft) 1706
- Foundation Slab
- Min Lease Slab
- HOA Fees $173.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield7.3% | Annual Rent$31,200.00 | Property Taxes$7,549.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $7,549.00 | $37,745.00 | $75,490.00 | |||
| Net Cash Flow | $23,651.00 | $118,255.00 | $236,510.00 | |||
| HOA Fees | $2,076.00 | $10,380.00 | $20,760.00 |