Property Info
- MLS S5151924
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2294
- Living Area (sqft) 1823
- Foundation Slab
- Min Lease Slab
- HOA Fees $68.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate7.6 | Gross Yield9.1% | Annual Rent$33,600.00 | Property Taxes$4,532.85 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $4,532.85 | $22,664.25 | $45,328.50 | |||
| Net Cash Flow | $29,067.15 | $145,335.75 | $290,671.50 | |||
| HOA Fees | $816.00 | $4,080.00 | $8,160.00 |