Property Info
- MLS O6307926
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 3220
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
- HOA Fees $114.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.4 | Gross Yield7.2% | Annual Rent$39,000.00 | Property Taxes$8,107.79 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $39,000.00 $3,250.00 / mo | $195,000.00 $3,250.00 / mo | $390,000.00 $3,250.00 / mo | |||
| Estimated Expenses | $8,107.79 | $40,538.95 | $81,077.90 | |||
| Net Cash Flow | $30,892.21 | $154,461.05 | $308,922.10 | |||
| HOA Fees | $1,368.00 | $6,840.00 | $13,680.00 |