Property Info
- MLS S5119610
- Unit No -
- Bedrooms 6
- Bathrooms 5
- Area (sqft) 3142
- Living Area (sqft) 3142
- Foundation Slab
- Min Lease Slab
- HOA Fees $844.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate3.9 | Gross Yield6.9% | Annual Rent$48,000.00 | Property Taxes$10,602.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $10,602.40 | $53,012.00 | $106,024.00 | |||
| Net Cash Flow | $37,397.60 | $186,988.00 | $373,976.00 | |||
| HOA Fees | $10,128.00 | $50,640.00 | $101,280.00 |