Property Info
- MLS S5108887
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2975
- Foundation Block
- Min Lease Block
- HOA Fees $15.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate5.7 | Gross Yield7.3% | Annual Rent$33,600.00 | Property Taxes$7,275.00 | 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 | $7,275.00 | $36,375.00 | $72,750.00 | |||
| Net Cash Flow | $26,325.00 | $131,625.00 | $263,250.00 | |||
| HOA Fees | $180.00 | $900.00 | $1,800.00 |