Property Info
- MLS G5095824
- Unit No -
- Bedrooms 6
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 4142
- Foundation Slab
- Min Lease Slab
- HOA Fees $152.00
Interior Features
- Dry Bar
- High Ceilings
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Stone Counters
- Wet Bar
Cash Flow
| Cap Rate4.6 | Gross Yield6.2% | Annual Rent$46,800.00 | Property Taxes$10,731.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $46,800.00 $3,900.00 / mo | $234,000.00 $3,900.00 / mo | $468,000.00 $3,900.00 / mo | |||
| Estimated Expenses | $10,731.00 | $53,655.00 | $107,310.00 | |||
| Net Cash Flow | $36,069.00 | $180,345.00 | $360,690.00 | |||
| HOA Fees | $1,824.00 | $9,120.00 | $18,240.00 |