Property Info
- MLS S5121164
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 3380
- Foundation Stilt/On Piling
- Min Lease Stilt/On Piling
- HOA Fees $103.33
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Kitchen/Family Room Combo
- L Dining
- Open Floorplan
- PrimaryBedroom Upstairs
- Sauna
- Skylight(s)
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
Cap Rate5.8 | Gross Yield7.2% | Annual Rent$54,000.00 | Property Taxes$8,910.42 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $54,000.00 $4,500.00 / mo | $270,000.00 $4,500.00 / mo | $540,000.00 $4,500.00 / mo | |||
Estimated Expenses | $8,910.42 | $44,552.10 | $89,104.20 | |||
Net Cash Flow | $45,089.58 | $225,447.90 | $450,895.80 | |||
HOA Fees | $1,239.96 | $6,199.80 | $12,399.60 |