Property Info
- MLS S5144958
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 3802
- Living Area (sqft) 2962
- Foundation Slab
- Min Lease Slab
- HOA Fees $211.33
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.8 | Gross Yield7.3% | Annual Rent$42,000.00 | Property Taxes$6,142.85 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $6,142.85 | $30,714.25 | $61,428.50 | |||
| Net Cash Flow | $35,857.15 | $179,285.75 | $358,571.50 | |||
| HOA Fees | $2,535.96 | $12,679.80 | $25,359.60 |