Property Info
- MLS S5142721
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3808
- Living Area (sqft) 2897
- Foundation Slab
- Min Lease Slab
- HOA Fees $166.67
Interior Features
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield6.4% | Annual Rent$54,000.00 | Property Taxes$6,038.15 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $54,000.00 $4,500.00 / mo | $270,000.00 $4,500.00 / mo | $540,000.00 $4,500.00 / mo | |||
| Estimated Expenses | $6,038.15 | $30,190.75 | $60,381.50 | |||
| Net Cash Flow | $47,961.85 | $239,809.25 | $479,618.50 | |||
| HOA Fees | $2,000.04 | $10,000.20 | $20,000.40 |