Property Info
- MLS S5125150
- Unit No -
- Bedrooms 5
- Bathrooms 6
- Area (sqft) -
- Living Area (sqft) 2122
- Foundation Slab
- Min Lease Slab
- HOA Fees $483.33
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate4.7 | Gross Yield6.9% | Annual Rent$36,000.00 | Property Taxes$5,653.39 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $5,653.39 | $28,266.95 | $56,533.90 | |||
| Net Cash Flow | $30,346.61 | $151,733.05 | $303,466.10 | |||
| HOA Fees | $5,799.96 | $28,999.80 | $57,999.60 |