Property Info
- MLS S5129519
- Unit No -
- Bedrooms 4
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 2795
- Foundation Slab
- Min Lease Slab
- HOA Fees $45.83
Interior Features
- Cathedral Ceiling(s)
- High Ceilings
- Open Floorplan
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
Cap Rate3.3 | Gross Yield4.7% | Annual Rent$32,400.00 | Property Taxes$8,925.00 | 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 | $8,925.00 | $44,625.00 | $89,250.00 | |||
Net Cash Flow | $23,475.00 | $117,375.00 | $234,750.00 | |||
HOA Fees | $549.96 | $2,749.80 | $5,499.60 |