Property Info
- MLS S5129829
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 4980
- Living Area (sqft) 2638
- Foundation Slab
- Min Lease Slab
- HOA Fees $293.00
Interior Features
- Open Floorplan
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate4.4 | Gross Yield6.9% | Annual Rent$38,400.00 | Property Taxes$10,401.20 | 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 | $10,401.20 | $52,006.00 | $104,012.00 | |||
| Net Cash Flow | $27,998.80 | $139,994.00 | $279,988.00 | |||
| HOA Fees | $3,516.00 | $17,580.00 | $35,160.00 |