Property Info
- MLS S5138350
- Unit No -
- Bedrooms 4
- Bathrooms 5
- Area (sqft) 2976
- Living Area (sqft) 2294
- Foundation Block
- Min Lease Block
- HOA Fees $390.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate5.4 | Gross Yield7.8% | Annual Rent$35,400.00 | Property Taxes$5,972.36 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $35,400.00 $2,950.00 / mo | $177,000.00 $2,950.00 / mo | $354,000.00 $2,950.00 / mo | |||
| Estimated Expenses | $5,972.36 | $29,861.80 | $59,723.60 | |||
| Net Cash Flow | $29,427.64 | $147,138.20 | $294,276.40 | |||
| HOA Fees | $4,680.00 | $23,400.00 | $46,800.00 |