Property Info
- MLS N6135880
- Unit No -
- Bedrooms 5
- Bathrooms 6
- Area (sqft) -
- Living Area (sqft) 5399
- Foundation Slab
- Min Lease Slab
- HOA Fees $133.33
Interior Features
- Built-in Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Solid Surface Counters
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate1.2 | Gross Yield2.3% | Annual Rent$42,000.00 | Property Taxes$18,661.60 | 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 | $18,661.60 | $93,308.00 | $186,616.00 | |||
| Net Cash Flow | $23,338.40 | $116,692.00 | $233,384.00 | |||
| HOA Fees | $1,599.96 | $7,999.80 | $15,999.60 |