Property Info
- MLS W7875593
- Unit No -
- Bedrooms 4
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 4914
- Foundation Slab
- Min Lease Slab
- HOA Fees $284.82
Interior Features
- Built-in Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Crown Molding
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Tray Ceiling(s)
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate1.6 | Gross Yield2.4% | Annual Rent$48,000.00 | Property Taxes$12,955.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $12,955.00 | $64,775.00 | $129,550.00 | |||
| Net Cash Flow | $35,045.00 | $175,225.00 | $350,450.00 | |||
| HOA Fees | $3,417.84 | $17,089.20 | $34,178.40 |