Property Info
- MLS S5111574
- Unit No -
- Bedrooms 6
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 3525
- Foundation Slab
- Min Lease Slab
- HOA Fees $104.00
Interior Features
- Ceiling Fans(s)
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate-0.9 | Gross Yield0.2% | Annual Rent$1,248.00 | Property Taxes$6,415.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $1,248.00 $104.00 / mo | $6,240.00 $104.00 / mo | $12,480.00 $104.00 / mo | |||
| Estimated Expenses | $6,415.00 | $32,075.00 | $64,150.00 | |||
| Net Cash Flow | -$5,167.00 | -$25,835.00 | -$51,670.00 | |||
| HOA Fees | $1,248.00 | $6,240.00 | $12,480.00 |