Property Info
- MLS O6260634
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 3239
- Foundation Slab
- Min Lease Slab
- HOA Fees $54.17
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Surface Counters
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.6 | Gross Yield7.4% | Annual Rent$54,000.00 | Property Taxes$5,298.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $54,000.00 $4,500.00 / mo | $270,000.00 $4,500.00 / mo | $540,000.00 $4,500.00 / mo | |||
| Estimated Expenses | $5,298.80 | $26,494.00 | $52,988.00 | |||
| Net Cash Flow | $48,701.20 | $243,506.00 | $487,012.00 | |||
| HOA Fees | $650.04 | $3,250.20 | $6,500.40 |