Property Info
- MLS O6265845
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 3701
- Foundation Slab
- Min Lease Slab
- HOA Fees $171.93
Interior Features
- Ceiling Fans(s)
- Coffered Ceiling(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.4 | Gross Yield6.4% | Annual Rent$67,200.00 | Property Taxes$18,871.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $67,200.00 $5,600.00 / mo | $336,000.00 $5,600.00 / mo | $672,000.00 $5,600.00 / mo | |||
| Estimated Expenses | $18,871.00 | $94,355.00 | $188,710.00 | |||
| Net Cash Flow | $48,329.00 | $241,645.00 | $483,290.00 | |||
| HOA Fees | $2,063.16 | $10,315.80 | $20,631.60 |