Property Info
- MLS O6269604
- Unit No -
- Bedrooms 6
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 2874
- Foundation Block
- Min Lease Block
- HOA Fees $333.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.6 | Gross Yield7.2% | Annual Rent$45,600.00 | Property Taxes$6,427.55 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,600.00 $3,800.00 / mo | $228,000.00 $3,800.00 / mo | $456,000.00 $3,800.00 / mo | |||
| Estimated Expenses | $6,427.55 | $32,137.75 | $64,275.50 | |||
| Net Cash Flow | $39,172.45 | $195,862.25 | $391,724.50 | |||
| HOA Fees | $3,996.00 | $19,980.00 | $39,960.00 |