Property Info
- MLS S5134293
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 3445
- Living Area (sqft) 2715
- Foundation Slab
- Min Lease Slab
- HOA Fees $225.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- L Dining
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.6 | Gross Yield6.6% | Annual Rent$31,200.00 | Property Taxes$7,065.85 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $7,065.85 | $35,329.25 | $70,658.50 | |||
| Net Cash Flow | $24,134.15 | $120,670.75 | $241,341.50 | |||
| HOA Fees | $2,700.00 | $13,500.00 | $27,000.00 |