Property Info
- MLS S5127297
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 3398
- Living Area (sqft) 2579
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $50.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield7.2% | Annual Rent$38,400.00 | Property Taxes$5,993.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $5,993.34 | $29,966.70 | $59,933.40 | |||
| Net Cash Flow | $32,406.66 | $162,033.30 | $324,066.60 | |||
| HOA Fees | $600.00 | $3,000.00 | $6,000.00 |