Property Info
- MLS S5109441
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2909
- Foundation Slab
- Min Lease Slab
- HOA Fees $129.00
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield6.8% | Annual Rent$44,400.00 | Property Taxes$7,909.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $44,400.00 $3,700.00 / mo | $222,000.00 $3,700.00 / mo | $444,000.00 $3,700.00 / mo | |||
| Estimated Expenses | $7,909.00 | $39,545.00 | $79,090.00 | |||
| Net Cash Flow | $36,491.00 | $182,455.00 | $364,910.00 | |||
| HOA Fees | $1,548.00 | $7,740.00 | $15,480.00 |