Property Info
- MLS S5117101
- Unit No -
- Bedrooms 7
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 3472
- Foundation Block
- Min Lease Block
- HOA Fees $9.33
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.1 | Gross Yield5.3% | Annual Rent$35,940.00 | Property Taxes$7,786.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $35,940.00 $2,995.00 / mo | $179,700.00 $2,995.00 / mo | $359,400.00 $2,995.00 / mo | |||
| Estimated Expenses | $7,786.00 | $38,930.00 | $77,860.00 | |||
| Net Cash Flow | $28,154.00 | $140,770.00 | $281,540.00 | |||
| HOA Fees | $111.96 | $559.80 | $1,119.60 |