Property Info
- MLS S5148127
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 4812
- Living Area (sqft) 3232
- Foundation Block
- Min Lease Block
- HOA Fees $183.67
Interior Features
- High Ceilings
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate3.8 | Gross Yield5.4% | Annual Rent$54,000.00 | Property Taxes$14,211.00 | 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 | $14,211.00 | $71,055.00 | $142,110.00 | |||
| Net Cash Flow | $39,789.00 | $198,945.00 | $397,890.00 | |||
| HOA Fees | $2,204.04 | $11,020.20 | $22,040.40 |