Property Info
- MLS O6292141
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 3387
- Foundation Block
- Min Lease Block
- HOA Fees $29.17
Interior Features
- Built-in Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Coffered Ceiling(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- L Dining
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.2 | Gross Yield5.7% | Annual Rent$34,800.00 | Property Taxes$8,318.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $8,318.00 | $41,590.00 | $83,180.00 | |||
| Net Cash Flow | $26,482.00 | $132,410.00 | $264,820.00 | |||
| HOA Fees | $350.04 | $1,750.20 | $3,500.40 |