Property Info
- MLS G5075823
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 3458
- Foundation Slab
- Min Lease Slab
- HOA Fees $182.70
Interior Features
- Crown Molding
- High Ceilings
- Open Floorplan
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.3 | Gross Yield7.4% | Annual Rent$53,880.00 | Property Taxes$5,460.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $53,880.00 $4,490.00 / mo | $269,400.00 $4,490.00 / mo | $538,800.00 $4,490.00 / mo | |||
| Estimated Expenses | $5,460.00 | $27,300.00 | $54,600.00 | |||
| Net Cash Flow | $48,420.00 | $242,100.00 | $484,200.00 | |||
| HOA Fees | $2,192.40 | $10,962.00 | $21,924.00 |