Property Info
- MLS S5120866
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2868
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $70.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.7 | Gross Yield6.5% | Annual Rent$31,200.00 | Property Taxes$3,253.83 | 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 | $3,253.83 | $16,269.15 | $32,538.30 | |||
| Net Cash Flow | $27,946.17 | $139,730.85 | $279,461.70 | |||
| HOA Fees | $840.00 | $4,200.00 | $8,400.00 |