Property Info
- MLS S5136973
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 3926
- Living Area (sqft) 2856
- Foundation Stem Wall
- Min Lease Stem Wall
- HOA Fees $171.93
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.6 | Gross Yield5% | Annual Rent$47,400.00 | Property Taxes$11,425.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $47,400.00 $3,950.00 / mo | $237,000.00 $3,950.00 / mo | $474,000.00 $3,950.00 / mo | |||
| Estimated Expenses | $11,425.90 | $57,129.50 | $114,259.00 | |||
| Net Cash Flow | $35,974.10 | $179,870.50 | $359,741.00 | |||
| HOA Fees | $2,063.16 | $10,315.80 | $20,631.60 |