Property Info
- MLS O6345975
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) 4107
- Living Area (sqft) 2930
- Foundation Slab
- Min Lease Slab
- HOA Fees $194.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.2 | Gross Yield6.8% | Annual Rent$47,400.00 | Property Taxes$1,733.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $47,400.00 $3,950.00 / mo | $237,000.00 $3,950.00 / mo | $474,000.00 $3,950.00 / mo | |||
| Estimated Expenses | $1,733.00 | $8,665.00 | $17,330.00 | |||
| Net Cash Flow | $45,667.00 | $228,335.00 | $456,670.00 | |||
| HOA Fees | $2,328.00 | $11,640.00 | $23,280.00 |