Property Info
- MLS S5121573
- Unit No -
- Bedrooms 4
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 2975
- Foundation Slab
- Min Lease Slab
- HOA Fees $565.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Primary Bedroom Main Floor
- Split Bedroom
- Stone Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.4 | Gross Yield5% | Annual Rent$30,000.00 | Property Taxes$8,632.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $8,632.00 | $43,160.00 | $86,320.00 | |||
| Net Cash Flow | $21,368.00 | $106,840.00 | $213,680.00 | |||
| HOA Fees | $6,780.00 | $33,900.00 | $67,800.00 |