Property Info
- MLS A4689054
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 4293
- Living Area (sqft) 3182
- Foundation Slab
- Min Lease Slab
- HOA Fees $136.67
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Wet Bar
- Window Treatments
Cash Flow
| Cap Rate5.3 | Gross Yield6.2% | Annual Rent$60,000.00 | Property Taxes$6,808.93 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $60,000.00 $5,000.00 / mo | $300,000.00 $5,000.00 / mo | $600,000.00 $5,000.00 / mo | |||
| Estimated Expenses | $6,808.93 | $34,044.65 | $68,089.30 | |||
| Net Cash Flow | $53,191.07 | $265,955.35 | $531,910.70 | |||
| HOA Fees | $1,640.04 | $8,200.20 | $16,400.40 |