Property Info
- MLS S5152219
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 3979
- Living Area (sqft) 3159
- Foundation Stem Wall
- Min Lease Stem Wall
- HOA Fees $523.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Kitchen/Family Room Combo
- Open Floorplan
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate0.6 | Gross Yield1.9% | Annual Rent$24,000.00 | Property Taxes$10,414.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $10,414.20 | $52,071.00 | $104,142.00 | |||
| Net Cash Flow | $13,585.80 | $67,929.00 | $135,858.00 | |||
| HOA Fees | $6,276.00 | $31,380.00 | $62,760.00 |