Property Info
- MLS O6265419
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 3248
- Foundation Block
- Min Lease Block
- HOA Fees $50.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Skylight(s)
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Tray Ceiling(s)
Cash Flow
| Cap Rate6.4 | Gross Yield7.3% | Annual Rent$35,940.00 | Property Taxes$3,729.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $35,940.00 $2,995.00 / mo | $179,700.00 $2,995.00 / mo | $359,400.00 $2,995.00 / mo | |||
| Estimated Expenses | $3,729.00 | $18,645.00 | $37,290.00 | |||
| Net Cash Flow | $32,211.00 | $161,055.00 | $322,110.00 | |||
| HOA Fees | $600.00 | $3,000.00 | $6,000.00 |