Property Info
- MLS S5152909
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 4813
- Living Area (sqft) 2096
- Foundation Slab
- Min Lease Slab
- HOA Fees $125.00
Interior Features
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.9 | Gross Yield9.7% | Annual Rent$53,832.00 | Property Taxes$8,434.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $53,832.00 $4,486.00 / mo | $269,160.00 $4,486.00 / mo | $538,320.00 $4,486.00 / mo | |||
| Estimated Expenses | $8,434.00 | $42,170.00 | $84,340.00 | |||
| Net Cash Flow | $45,398.00 | $226,990.00 | $453,980.00 | |||
| HOA Fees | $1,500.00 | $7,500.00 | $15,000.00 |