Property Info
- MLS S5151648
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2556
- Living Area (sqft) 1993
- Foundation Slab
- Min Lease Slab
- HOA Fees $13.75
Interior Features
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate5.8 | Gross Yield7.4% | Annual Rent$30,900.00 | Property Taxes$6,501.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,900.00 $2,575.00 / mo | $154,500.00 $2,575.00 / mo | $309,000.00 $2,575.00 / mo | |||
| Estimated Expenses | $6,501.00 | $32,505.00 | $65,010.00 | |||
| Net Cash Flow | $24,399.00 | $121,995.00 | $243,990.00 | |||
| HOA Fees | $165.00 | $825.00 | $1,650.00 |