Property Info
- MLS S5152488
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 2724
- Living Area (sqft) 2254
- Foundation Slab
- Min Lease Slab
- HOA Fees $22.50
Interior Features
- Ceiling Fans(s)
- L Dining
- PrimaryBedroom Upstairs
- Open Floorplan
Cash Flow
| Cap Rate5.8 | Gross Yield8.3% | Annual Rent$26,400.00 | Property Taxes$7,676.87 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $7,676.87 | $38,384.35 | $76,768.70 | |||
| Net Cash Flow | $18,723.13 | $93,615.65 | $187,231.30 | |||
| HOA Fees | $270.00 | $1,350.00 | $2,700.00 |