Property Info
- MLS S5064471
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 2342
- Foundation Slab
- Min Lease Slab
- HOA Fees $450.00
Interior Features
- Eat-in Kitchen
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate2.7 | Gross Yield4.1% | Annual Rent$33,600.00 | Property Taxes$6,117.00 | 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 | $6,117.00 | $30,585.00 | $61,170.00 | |||
| Net Cash Flow | $27,483.00 | $137,415.00 | $274,830.00 | |||
| HOA Fees | $5,400.00 | $27,000.00 | $54,000.00 |