Property Info
- MLS S5138344
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 3744
- Living Area (sqft) 2842
- Foundation Block
- Min Lease Block
- HOA Fees $10.58
Interior Features
- Accessibility Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- PrimaryBedroom Upstairs
- Smart Home
- Solid Surface Counters
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.2 | Gross Yield6.5% | Annual Rent$36,000.00 | Property Taxes$7,416.84 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $7,416.84 | $37,084.20 | $74,168.40 | |||
| Net Cash Flow | $28,583.16 | $142,915.80 | $285,831.60 | |||
| HOA Fees | $126.96 | $634.80 | $1,269.60 |