Property Info
- MLS G5110171
- Unit No -
- Bedrooms 6
- Bathrooms 5
- Area (sqft) 5004
- Living Area (sqft) 4068
- Foundation Slab
- Min Lease Slab
- HOA Fees $20.83
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate6.8 | Gross Yield8% | Annual Rent$42,000.00 | Property Taxes$6,159.36 | 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 | $6,159.36 | $30,796.80 | $61,593.60 | |||
| Net Cash Flow | $35,840.64 | $179,203.20 | $358,406.40 | |||
| HOA Fees | $249.96 | $1,249.80 | $2,499.60 |