Property Info
- MLS G5114628
- Unit No -
- Bedrooms 4
- Bathrooms 5
- Area (sqft) 3569
- Living Area (sqft) 2890
- Foundation Slab
- Min Lease Slab
- HOA Fees $133.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.6 | Gross Yield6% | Annual Rent$37,740.00 | Property Taxes$7,704.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,740.00 $3,145.00 / mo | $188,700.00 $3,145.00 / mo | $377,400.00 $3,145.00 / mo | |||
| Estimated Expenses | $7,704.00 | $38,520.00 | $77,040.00 | |||
| Net Cash Flow | $30,036.00 | $150,180.00 | $300,360.00 | |||
| HOA Fees | $1,596.00 | $7,980.00 | $15,960.00 |