Property Info
- MLS O6260947
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2786
- Foundation Slab
- Min Lease Slab
- HOA Fees $165.33
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate0.5 | Gross Yield2.1% | Annual Rent$18,600.00 | Property Taxes$12,601.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $12,601.00 | $63,005.00 | $126,010.00 | |||
| Net Cash Flow | $5,999.00 | $29,995.00 | $59,990.00 | |||
| HOA Fees | $1,983.96 | $9,919.80 | $19,839.60 |