Property Info
- MLS S5129604
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 4266
- Living Area (sqft) 3007
- Foundation Slab
- Min Lease Slab
- HOA Fees $143.67
Interior Features
- Crown Molding
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Tray Ceiling(s)
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.1 | Gross Yield4.9% | Annual Rent$66,000.00 | Property Taxes$8,814.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $66,000.00 $5,500.00 / mo | $330,000.00 $5,500.00 / mo | $660,000.00 $5,500.00 / mo | |||
| Estimated Expenses | $8,814.00 | $44,070.00 | $88,140.00 | |||
| Net Cash Flow | $57,186.00 | $285,930.00 | $571,860.00 | |||
| HOA Fees | $1,724.04 | $8,620.20 | $17,240.40 |