Property Info
- MLS S5136411
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 4800
- Living Area (sqft) 1635
- Foundation Block
- Min Lease Block
- HOA Fees $183.33
Interior Features
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.5 | Gross Yield6% | Annual Rent$37,200.00 | Property Taxes$6,632.28 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,200.00 $3,100.00 / mo | $186,000.00 $3,100.00 / mo | $372,000.00 $3,100.00 / mo | |||
| Estimated Expenses | $6,632.28 | $33,161.40 | $66,322.80 | |||
| Net Cash Flow | $30,567.72 | $152,838.60 | $305,677.20 | |||
| HOA Fees | $2,199.96 | $10,999.80 | $21,999.60 |