Property Info
- MLS S5131657
- Unit No -
- Bedrooms 10
- Bathrooms 9
- Area (sqft) -
- Living Area (sqft) 5170
- Foundation Slab
- Min Lease Slab
- HOA Fees $777.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.1 | Gross Yield6.3% | Annual Rent$69,600.00 | Property Taxes$15,075.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $69,600.00 $5,800.00 / mo | $348,000.00 $5,800.00 / mo | $696,000.00 $5,800.00 / mo | |||
| Estimated Expenses | $15,075.00 | $75,375.00 | $150,750.00 | |||
| Net Cash Flow | $54,525.00 | $272,625.00 | $545,250.00 | |||
| HOA Fees | $9,324.00 | $46,620.00 | $93,240.00 |