Property Info
- MLS S5138861
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 3106
- Living Area (sqft) 2678
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $92.00
Interior Features
- L Dining
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.7 | Gross Yield9% | Annual Rent$44,400.00 | Property Taxes$5,051.53 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $44,400.00 $3,700.00 / mo | $222,000.00 $3,700.00 / mo | $444,000.00 $3,700.00 / mo | |||
| Estimated Expenses | $5,051.53 | $25,257.65 | $50,515.30 | |||
| Net Cash Flow | $39,348.47 | $196,742.35 | $393,484.70 | |||
| HOA Fees | $1,104.00 | $5,520.00 | $11,040.00 |