Property Info
- MLS S5151909
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2696
- Living Area (sqft) 2082
- Foundation Block
- Min Lease Block
- HOA Fees $108.00
Interior Features
- High Ceilings
- Open Floorplan
Cash Flow
| Cap Rate4.7 | Gross Yield6.4% | Annual Rent$35,400.00 | Property Taxes$8,152.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $35,400.00 $2,950.00 / mo | $177,000.00 $2,950.00 / mo | $354,000.00 $2,950.00 / mo | |||
| Estimated Expenses | $8,152.00 | $40,760.00 | $81,520.00 | |||
| Net Cash Flow | $27,248.00 | $136,240.00 | $272,480.00 | |||
| HOA Fees | $1,296.00 | $6,480.00 | $12,960.00 |