Property Info
- MLS V4942453
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2769
- Foundation Slab
- Min Lease Slab
- HOA Fees $30.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield7% | Annual Rent$34,800.00 | Property Taxes$6,286.39 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $6,286.39 | $31,431.95 | $62,863.90 | |||
| Net Cash Flow | $28,513.61 | $142,568.05 | $285,136.10 | |||
| HOA Fees | $360.00 | $1,800.00 | $3,600.00 |