Property Info
- MLS R4908476
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2106
- Foundation Slab
- Min Lease Slab
- HOA Fees $363.33
Interior Features
- High Ceilings
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield7.8% | Annual Rent$32,820.00 | Property Taxes$4,383.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,820.00 $2,735.00 / mo | $164,100.00 $2,735.00 / mo | $328,200.00 $2,735.00 / mo | |||
| Estimated Expenses | $4,383.00 | $21,915.00 | $43,830.00 | |||
| Net Cash Flow | $28,437.00 | $142,185.00 | $284,370.00 | |||
| HOA Fees | $4,359.96 | $21,799.80 | $43,599.60 |