Property Info
- MLS O6288155
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2292
- Foundation Block
- Min Lease Block
- HOA Fees $75.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Smart Home
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield7.7% | Annual Rent$35,940.00 | Property Taxes$4,913.65 | 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 | $4,913.65 | $24,568.25 | $49,136.50 | |||
| Net Cash Flow | $31,026.35 | $155,131.75 | $310,263.50 | |||
| HOA Fees | $900.00 | $4,500.00 | $9,000.00 |