Property Info
- MLS S5114299
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2616
- Foundation Slab
- Min Lease Slab
- HOA Fees $15.00
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Smart Home
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield8.7% | Annual Rent$31,200.00 | Property Taxes$7,700.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $7,700.63 | $38,503.15 | $77,006.30 | |||
| Net Cash Flow | $23,499.37 | $117,496.85 | $234,993.70 | |||
| HOA Fees | $180.00 | $900.00 | $1,800.00 |