Property Info
- MLS A4657405
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 3174
- Foundation Slab
- Min Lease Slab
- HOA Fees $50.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Tray Ceiling(s)
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield7.2% | Annual Rent$43,200.00 | Property Taxes$7,502.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,200.00 $3,600.00 / mo | $216,000.00 $3,600.00 / mo | $432,000.00 $3,600.00 / mo | |||
| Estimated Expenses | $7,502.00 | $37,510.00 | $75,020.00 | |||
| Net Cash Flow | $35,698.00 | $178,490.00 | $356,980.00 | |||
| HOA Fees | $600.00 | $3,000.00 | $6,000.00 |