Property Info
- MLS G5090098
- Unit No -
- Bedrooms 6
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 2835
- Foundation Slab
- Min Lease Slab
- HOA Fees $159.33
Interior Features
- High Ceilings
- Open Floorplan
Cash Flow
| Cap Rate5.4 | Gross Yield6.6% | Annual Rent$42,000.00 | Property Taxes$5,645.09 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $5,645.09 | $28,225.45 | $56,450.90 | |||
| Net Cash Flow | $36,354.91 | $181,774.55 | $363,549.10 | |||
| HOA Fees | $1,911.96 | $9,559.80 | $19,119.60 |