Property Info
- MLS S5138661
- Unit No -
- Bedrooms 7
- Bathrooms 4
- Area (sqft) 3204
- Living Area (sqft) 2664
- Foundation Slab
- Min Lease -
- HOA Fees $49.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield7% | Annual Rent$36,000.00 | Property Taxes$6,514.60 | 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 | $6,514.60 | $32,573.00 | $65,146.00 | |||
| Net Cash Flow | $29,485.40 | $147,427.00 | $294,854.00 | |||
| HOA Fees | $588.00 | $2,940.00 | $5,880.00 |