Property Info
- MLS O6338571
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 3244
- Living Area (sqft) 2398
- Foundation Slab
- Min Lease Slab
- HOA Fees $101.67
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Smart Home
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield7.5% | Annual Rent$30,000.00 | Property Taxes$5,419.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $5,419.00 | $27,095.00 | $54,190.00 | |||
| Net Cash Flow | $24,581.00 | $122,905.00 | $245,810.00 | |||
| HOA Fees | $1,220.04 | $6,100.20 | $12,200.40 |