Property Info
- MLS S5128610
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2696
- Foundation Block
- Min Lease Block
- HOA Fees $55.92
Interior Features
- Kitchen/Family Room Combo
- L Dining
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.7 | Gross Yield8% | Annual Rent$32,400.00 | Property Taxes$8,765.62 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $8,765.62 | $43,828.10 | $87,656.20 | |||
| Net Cash Flow | $23,634.38 | $118,171.90 | $236,343.80 | |||
| HOA Fees | $671.04 | $3,355.20 | $6,710.40 |