Property Info
- MLS S5145138
- Unit No -
- Bedrooms 6
- Bathrooms 3
- Area (sqft) 2868
- Living Area (sqft) 2793
- Foundation Slab
- Min Lease -
- HOA Fees $21.00
Interior Features
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate6.7 | Gross Yield7.9% | Annual Rent$31,200.00 | Property Taxes$4,570.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $4,570.00 | $22,850.00 | $45,700.00 | |||
| Net Cash Flow | $26,630.00 | $133,150.00 | $266,300.00 | |||
| HOA Fees | $252.00 | $1,260.00 | $2,520.00 |