Property Info
- MLS O6337302
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 3638
- Living Area (sqft) 2790
- Foundation Slab
- Min Lease Slab
- HOA Fees $12.50
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.9 | Gross Yield5.3% | Annual Rent$36,000.00 | Property Taxes$9,568.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $9,568.00 | $47,840.00 | $95,680.00 | |||
| Net Cash Flow | $26,432.00 | $132,160.00 | $264,320.00 | |||
| HOA Fees | $150.00 | $750.00 | $1,500.00 |