Property Info
- MLS S5149572
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) 4665
- Living Area (sqft) 3322
- Foundation Concrete Perimeter, Slab
- Min Lease Concrete Perimeter, Slab
- HOA Fees $173.33
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate5.5 | Gross Yield7.5% | Annual Rent$69,600.00 | Property Taxes$16,165.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $69,600.00 $5,800.00 / mo | $348,000.00 $5,800.00 / mo | $696,000.00 $5,800.00 / mo | |||
| Estimated Expenses | $16,165.00 | $80,825.00 | $161,650.00 | |||
| Net Cash Flow | $53,435.00 | $267,175.00 | $534,350.00 | |||
| HOA Fees | $2,079.96 | $10,399.80 | $20,799.60 |