Property Info
- MLS G5103838
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 3939
- Living Area (sqft) 3203
- Foundation Slab
- Min Lease Slab
- HOA Fees $58.33
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Stone Counters
Cash Flow
| Cap Rate6.5 | Gross Yield7.8% | Annual Rent$42,000.00 | Property Taxes$6,396.24 | 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 | $6,396.24 | $31,981.20 | $63,962.40 | |||
| Net Cash Flow | $35,603.76 | $178,018.80 | $356,037.60 | |||
| HOA Fees | $699.96 | $3,499.80 | $6,999.60 |