Property Info
- MLS S5152038
- Unit No -
- Bedrooms 3
- Bathrooms 4
- Area (sqft) 2580
- Living Area (sqft) 1998
- Foundation Slab
- Min Lease Slab
- HOA Fees $379.29
Interior Features
- Open Floorplan
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate4.7 | Gross Yield7% | Annual Rent$42,000.00 | Property Taxes$9,452.56 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $9,452.56 | $47,262.80 | $94,525.60 | |||
| Net Cash Flow | $32,547.44 | $162,737.20 | $325,474.40 | |||
| HOA Fees | $4,551.48 | $22,757.40 | $45,514.80 |