Property Info
- MLS O6289713
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 3173
- Foundation Slab
- Min Lease Slab
- HOA Fees $120.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.4 | Gross Yield6.6% | Annual Rent$48,000.00 | Property Taxes$7,628.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $7,628.83 | $38,144.15 | $76,288.30 | |||
| Net Cash Flow | $40,371.17 | $201,855.85 | $403,711.70 | |||
| HOA Fees | $1,440.00 | $7,200.00 | $14,400.00 |