Property Info
- MLS A4649242
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 4501
- Foundation Slab
- Min Lease Slab
- HOA Fees $354.33
Interior Features
- Built-in Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.5 | Gross Yield5.1% | Annual Rent$66,000.00 | Property Taxes$16,200.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $66,000.00 $5,500.00 / mo | $330,000.00 $5,500.00 / mo | $660,000.00 $5,500.00 / mo | |||
| Estimated Expenses | $16,200.00 | $81,000.00 | $162,000.00 | |||
| Net Cash Flow | $49,800.00 | $249,000.00 | $498,000.00 | |||
| HOA Fees | $4,251.96 | $21,259.80 | $42,519.60 |