Property Info
- MLS W7885461
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 4685
- Living Area (sqft) 3548
- Foundation Slab
- Min Lease Slab
- HOA Fees $7.08
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- In Wall Pest System
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.8 | Gross Yield7.4% | Annual Rent$72,000.00 | Property Taxes$15,742.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $72,000.00 $6,000.00 / mo | $360,000.00 $6,000.00 / mo | $720,000.00 $6,000.00 / mo | |||
| Estimated Expenses | $15,742.80 | $78,714.00 | $157,428.00 | |||
| Net Cash Flow | $56,257.20 | $281,286.00 | $562,572.00 | |||
| HOA Fees | $84.96 | $424.80 | $849.60 |