Property Info
- MLS C7503403
- Unit No -
- Bedrooms 7
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 5672
- Foundation Slab
- Min Lease Slab
- HOA Fees $10.00
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate12.9 | Gross Yield14.3% | Annual Rent$142,560.00 | Property Taxes$14,387.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $142,560.00 $11,880.00 / mo | $712,800.00 $11,880.00 / mo | $1,425,600.00 $11,880.00 / mo | |||
| Estimated Expenses | $14,387.10 | $71,935.50 | $143,871.00 | |||
| Net Cash Flow | $128,172.90 | $640,864.50 | $1,281,729.00 | |||
| HOA Fees | $120.00 | $600.00 | $1,200.00 |