Property Info
- MLS S5115434
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2813
- Foundation Slab
- Min Lease Slab
- HOA Fees $65.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield6.3% | Annual Rent$30,000.00 | Property Taxes$6,146.09 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $6,146.09 | $30,730.45 | $61,460.90 | |||
| Net Cash Flow | $23,853.91 | $119,269.55 | $238,539.10 | |||
| HOA Fees | $780.00 | $3,900.00 | $7,800.00 |