Property Info
- MLS S5132338
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 3168
- Living Area (sqft) 2616
- Foundation Slab
- Min Lease Slab
- HOA Fees $90.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
Cash Flow
| Cap Rate6.1 | Gross Yield7.6% | Annual Rent$31,800.00 | Property Taxes$5,151.08 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $5,151.08 | $25,755.40 | $51,510.80 | |||
| Net Cash Flow | $26,648.92 | $133,244.60 | $266,489.20 | |||
| HOA Fees | $1,080.00 | $5,400.00 | $10,800.00 |