Property Info
- MLS R4909203
- Unit No -
- Bedrooms 6
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 3531
- Foundation Other, Stem Wall
- Min Lease Other, Stem Wall
- HOA Fees $58.33
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield6.5% | Annual Rent$37,200.00 | Property Taxes$8,097.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,200.00 $3,100.00 / mo | $186,000.00 $3,100.00 / mo | $372,000.00 $3,100.00 / mo | |||
| Estimated Expenses | $8,097.00 | $40,485.00 | $80,970.00 | |||
| Net Cash Flow | $29,103.00 | $145,515.00 | $291,030.00 | |||
| HOA Fees | $699.96 | $3,499.80 | $6,999.60 |