Property Info
- MLS S5146920
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 3583
- Living Area (sqft) 3078
- Foundation Slab
- Min Lease Slab
- HOA Fees $76.67
Interior Features
- Cathedral Ceiling(s)
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield8.4% | Annual Rent$33,600.00 | Property Taxes$5,444.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $5,444.00 | $27,220.00 | $54,440.00 | |||
| Net Cash Flow | $28,156.00 | $140,780.00 | $281,560.00 | |||
| HOA Fees | $920.04 | $4,600.20 | $9,200.40 |