Property Info
- MLS S5151545
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2396
- Living Area (sqft) 1851
- Foundation Slab
- Min Lease Slab
- HOA Fees $63.00
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate6.3 | Gross Yield8.3% | Annual Rent$25,200.00 | Property Taxes$5,252.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $5,252.00 | $26,260.00 | $52,520.00 | |||
| Net Cash Flow | $19,948.00 | $99,740.00 | $199,480.00 | |||
| HOA Fees | $756.00 | $3,780.00 | $7,560.00 |