Property Info
- MLS O6289945
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2951
- Foundation Slab
- Min Lease Slab
- HOA Fees $81.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield7.8% | Annual Rent$50,400.00 | Property Taxes$8,837.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $50,400.00 $4,200.00 / mo | $252,000.00 $4,200.00 / mo | $504,000.00 $4,200.00 / mo | |||
| Estimated Expenses | $8,837.00 | $44,185.00 | $88,370.00 | |||
| Net Cash Flow | $41,563.00 | $207,815.00 | $415,630.00 | |||
| HOA Fees | $972.00 | $4,860.00 | $9,720.00 |