Property Info
- MLS S5127024
- Unit No -
- Bedrooms 6
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 3534
- Foundation Slab
- Min Lease Slab
- HOA Fees $50.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Thermostat
Cash Flow
| Cap Rate6.3 | Gross Yield7.5% | Annual Rent$42,000.00 | Property Taxes$5,873.48 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $5,873.48 | $29,367.40 | $58,734.80 | |||
| Net Cash Flow | $36,126.52 | $180,632.60 | $361,265.20 | |||
| HOA Fees | $600.00 | $3,000.00 | $6,000.00 |