Property Info
- MLS O6311747
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) 3364
- Living Area (sqft) 3014
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $244.00
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.1 | Gross Yield7.2% | Annual Rent$43,200.00 | Property Taxes$9,868.97 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,200.00 $3,600.00 / mo | $216,000.00 $3,600.00 / mo | $432,000.00 $3,600.00 / mo | |||
| Estimated Expenses | $9,868.97 | $49,344.85 | $98,689.70 | |||
| Net Cash Flow | $33,331.03 | $166,655.15 | $333,310.30 | |||
| HOA Fees | $2,928.00 | $14,640.00 | $29,280.00 |