Property Info
- MLS S5151720
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2375
- Living Area (sqft) 1936
- Foundation Slab
- Min Lease Slab
- HOA Fees $55.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield6.9% | Annual Rent$27,600.00 | Property Taxes$5,857.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $5,857.00 | $29,285.00 | $58,570.00 | |||
| Net Cash Flow | $21,743.00 | $108,715.00 | $217,430.00 | |||
| HOA Fees | $660.00 | $3,300.00 | $6,600.00 |