Property Info
- MLS S5100906
- Unit No -
- Bedrooms 6
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 3858
- Foundation Block, Concrete Perimeter, Slab
- Min Lease -
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Pest Guard System
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate6.2 | Gross Yield6.5% | Annual Rent$120,000.00 | Property Taxes$5,495.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $120,000.00 $10,000.00 / mo | $600,000.00 $10,000.00 / mo | $1,200,000.00 $10,000.00 / mo | |||
| Estimated Expenses | $5,495.00 | $27,475.00 | $54,950.00 | |||
| Net Cash Flow | $114,505.00 | $572,525.00 | $1,145,050.00 |