Property Info
- MLS S5081637
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 2539
- Foundation Slab
- Min Lease Slab
- HOA Fees $686.33
Interior Features
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate2.7 | Gross Yield5.5% | Annual Rent$29,940.00 | Property Taxes$6,966.44 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,940.00 $2,495.00 / mo | $149,700.00 $2,495.00 / mo | $299,400.00 $2,495.00 / mo | |||
| Estimated Expenses | $6,966.44 | $34,832.20 | $69,664.40 | |||
| Net Cash Flow | $22,973.56 | $114,867.80 | $229,735.60 | |||
| HOA Fees | $8,235.96 | $41,179.80 | $82,359.60 |