Property Info
- MLS S5108829
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 4214
- Foundation Slab
- Min Lease Slab
- HOA Fees $98.67
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.3 | Gross Yield5.5% | Annual Rent$45,600.00 | Property Taxes$9,252.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,600.00 $3,800.00 / mo | $228,000.00 $3,800.00 / mo | $456,000.00 $3,800.00 / mo | |||
| Estimated Expenses | $9,252.00 | $46,260.00 | $92,520.00 | |||
| Net Cash Flow | $36,348.00 | $181,740.00 | $363,480.00 | |||
| HOA Fees | $1,184.04 | $5,920.20 | $11,840.40 |