Property Info
- MLS O6344886
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 4024
- Living Area (sqft) 2934
- Foundation Slab
- Min Lease Slab
- HOA Fees $328.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield6.9% | Annual Rent$48,000.00 | Property Taxes$9,867.68 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $9,867.68 | $49,338.40 | $98,676.80 | |||
| Net Cash Flow | $38,132.32 | $190,661.60 | $381,323.20 | |||
| HOA Fees | $3,936.00 | $19,680.00 | $39,360.00 |