Property Info
- MLS A4683998
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 3257
- Living Area (sqft) 3257
- Foundation Other
- Min Lease Other
- HOA Fees $411.00
Interior Features
- Other
Cash Flow
| Cap Rate6.1 | Gross Yield7% | Annual Rent$54,000.00 | Property Taxes$1,933.55 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $54,000.00 $4,500.00 / mo | $270,000.00 $4,500.00 / mo | $540,000.00 $4,500.00 / mo | |||
| Estimated Expenses | $1,933.55 | $9,667.75 | $19,335.50 | |||
| Net Cash Flow | $52,066.45 | $260,332.25 | $520,664.50 | |||
| HOA Fees | $4,932.00 | $24,660.00 | $49,320.00 |