Property Info
- MLS S5150361
- Unit No -
- Bedrooms 7
- Bathrooms 6
- Area (sqft) 5789
- Living Area (sqft) 4405
- Foundation Slab
- Min Lease Slab
- HOA Fees $178.54
Interior Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate0.2 | Gross Yield1.6% | Annual Rent$20,400.00 | Property Taxes$15,175.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $15,175.00 | $75,875.00 | $151,750.00 | |||
| Net Cash Flow | $5,225.00 | $26,125.00 | $52,250.00 | |||
| HOA Fees | $2,142.48 | $10,712.40 | $21,424.80 |