Property Info
- MLS S5121022
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2769
- Foundation Slab
- Min Lease Slab
- HOA Fees $137.92
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield6.1% | Annual Rent$65,400.00 | Property Taxes$10,231.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $65,400.00 $5,450.00 / mo | $327,000.00 $5,450.00 / mo | $654,000.00 $5,450.00 / mo | |||
| Estimated Expenses | $10,231.80 | $51,159.00 | $102,318.00 | |||
| Net Cash Flow | $55,168.20 | $275,841.00 | $551,682.00 | |||
| HOA Fees | $1,655.04 | $8,275.20 | $16,550.40 |