Property Info
- MLS O6235528
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 3188
- Foundation Slab
- Min Lease Slab
- HOA Fees $188.00
Interior Features
- Central Vaccum
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.1 | Gross Yield5.2% | Annual Rent$60,000.00 | Property Taxes$11,125.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $60,000.00 $5,000.00 / mo | $300,000.00 $5,000.00 / mo | $600,000.00 $5,000.00 / mo | |||
| Estimated Expenses | $11,125.30 | $55,626.50 | $111,253.00 | |||
| Net Cash Flow | $48,874.70 | $244,373.50 | $488,747.00 | |||
| HOA Fees | $2,256.00 | $11,280.00 | $22,560.00 |