Property Info
- MLS S5153672
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2827
- Living Area (sqft) 2092
- Foundation Slab
- Min Lease Slab
- HOA Fees $169.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate4.1 | Gross Yield6.2% | Annual Rent$38,400.00 | Property Taxes$10,968.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $10,968.60 | $54,843.00 | $109,686.00 | |||
| Net Cash Flow | $27,431.40 | $137,157.00 | $274,314.00 | |||
| HOA Fees | $2,028.00 | $10,140.00 | $20,280.00 |