Property Info
- MLS S5145318
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 3946
- Living Area (sqft) 3166
- Foundation Block
- Min Lease Block
- HOA Fees $105.00
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield7% | Annual Rent$44,400.00 | Property Taxes$10,602.00 | 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 | $10,602.00 | $53,010.00 | $106,020.00 | |||
| Net Cash Flow | $33,798.00 | $168,990.00 | $337,980.00 | |||
| HOA Fees | $1,260.00 | $6,300.00 | $12,600.00 |