Property Info
- MLS G5112153
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 3393
- Living Area (sqft) 2752
- Foundation Slab
- Min Lease Slab
- HOA Fees $85.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.3 | Gross Yield5.7% | Annual Rent$33,600.00 | Property Taxes$7,464.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $7,464.00 | $37,320.00 | $74,640.00 | |||
| Net Cash Flow | $26,136.00 | $130,680.00 | $261,360.00 | |||
| HOA Fees | $1,020.00 | $5,100.00 | $10,200.00 |