Property Info
- MLS S5149822
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 3044
- Living Area (sqft) 2309
- Foundation Slab
- Min Lease Slab
- HOA Fees $51.67
Interior Features
- Built-in Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.1 | Gross Yield7.5% | Annual Rent$38,400.00 | Property Taxes$6,213.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $6,213.10 | $31,065.50 | $62,131.00 | |||
| Net Cash Flow | $32,186.90 | $160,934.50 | $321,869.00 | |||
| HOA Fees | $620.04 | $3,100.20 | $6,200.40 |