Property Info
- MLS S5112087
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 2871
- Foundation Slab
- Min Lease Slab
- HOA Fees $130.00
Interior Features
- Attic Fan
- Cathedral Ceiling(s)
Cash Flow
| Cap Rate3.6 | Gross Yield4.6% | Annual Rent$40,800.00 | Property Taxes$7,905.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $40,800.00 $3,400.00 / mo | $204,000.00 $3,400.00 / mo | $408,000.00 $3,400.00 / mo | |||
| Estimated Expenses | $7,905.00 | $39,525.00 | $79,050.00 | |||
| Net Cash Flow | $32,895.00 | $164,475.00 | $328,950.00 | |||
| HOA Fees | $1,560.00 | $7,800.00 | $15,600.00 |