Property Info
- MLS S5135292
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 2845
- Living Area (sqft) 2845
- Foundation Slab
- Min Lease Slab
- HOA Fees $102.00
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- L Dining
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield7.2% | Annual Rent$54,000.00 | Property Taxes$9,676.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $54,000.00 $4,500.00 / mo | $270,000.00 $4,500.00 / mo | $540,000.00 $4,500.00 / mo | |||
| Estimated Expenses | $9,676.05 | $48,380.25 | $96,760.50 | |||
| Net Cash Flow | $44,323.95 | $221,619.75 | $443,239.50 | |||
| HOA Fees | $1,224.00 | $6,120.00 | $12,240.00 |