Property Info
- MLS G5103402
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 2940
- Living Area (sqft) 2940
- Foundation Slab
- Min Lease Slab
- HOA Fees $52.50
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Crown Molding
- Open Floorplan
Cash Flow
| Cap Rate7.4 | Gross Yield8.6% | Annual Rent$42,000.00 | Property Taxes$5,401.00 | 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 | $5,401.00 | $27,005.00 | $54,010.00 | |||
| Net Cash Flow | $36,599.00 | $182,995.00 | $365,990.00 | |||
| HOA Fees | $630.00 | $3,150.00 | $6,300.00 |