Property Info
- MLS S5101401
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 4205
- Foundation Slab
- Min Lease Slab
- HOA Fees $316.72
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
Cash Flow
| Cap Rate4.2 | Gross Yield5.5% | Annual Rent$81,000.00 | Property Taxes$15,413.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $81,000.00 $6,750.00 / mo | $405,000.00 $6,750.00 / mo | $810,000.00 $6,750.00 / mo | |||
| Estimated Expenses | $15,413.30 | $77,066.50 | $154,133.00 | |||
| Net Cash Flow | $65,586.70 | $327,933.50 | $655,867.00 | |||
| HOA Fees | $3,800.64 | $19,003.20 | $38,006.40 |