Property Info
- MLS A4695583
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 4014
- Living Area (sqft) 3092
- Foundation Slab
- Min Lease Slab
- HOA Fees $268.25
Interior Features
- Ceiling Fans(s)
- High Ceilings
- In Wall Pest System
- Kitchen/Family Room Combo
- Open Floorplan
- Pest Guard System
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.1 | Gross Yield5.2% | Annual Rent$50,400.00 | Property Taxes$7,560.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $50,400.00 $4,200.00 / mo | $252,000.00 $4,200.00 / mo | $504,000.00 $4,200.00 / mo | |||
| Estimated Expenses | $7,560.20 | $37,801.00 | $75,602.00 | |||
| Net Cash Flow | $42,839.80 | $214,199.00 | $428,398.00 | |||
| HOA Fees | $3,219.00 | $16,095.00 | $32,190.00 |