Property Info
- MLS S5131768
- Unit No -
- Bedrooms 6
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2769
- Foundation Slab
- Min Lease Slab
- HOA Fees $225.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- PrimaryBedroom Upstairs
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield7.1% | Annual Rent$37,188.00 | Property Taxes$7,488.46 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,188.00 $3,099.00 / mo | $185,940.00 $3,099.00 / mo | $371,880.00 $3,099.00 / mo | |||
| Estimated Expenses | $7,488.46 | $37,442.30 | $74,884.60 | |||
| Net Cash Flow | $29,699.54 | $148,497.70 | $296,995.40 | |||
| HOA Fees | $2,700.00 | $13,500.00 | $27,000.00 |