Property Info
- MLS O6262594
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 3081
- Foundation Slab
- Min Lease Slab
- HOA Fees $338.00
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield7.8% | Annual Rent$45,000.00 | Property Taxes$8,416.68 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,000.00 $3,750.00 / mo | $225,000.00 $3,750.00 / mo | $450,000.00 $3,750.00 / mo | |||
| Estimated Expenses | $8,416.68 | $42,083.40 | $84,166.80 | |||
| Net Cash Flow | $36,583.32 | $182,916.60 | $365,833.20 | |||
| HOA Fees | $4,056.00 | $20,280.00 | $40,560.00 |