Property Info
- MLS O6346157
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 3553
- Living Area (sqft) 2872
- Foundation Slab
- Min Lease Slab
- HOA Fees $85.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield6.3% | Annual Rent$45,000.00 | Property Taxes$8,772.81 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,000.00 $3,750.00 / mo | $225,000.00 $3,750.00 / mo | $450,000.00 $3,750.00 / mo | |||
| Estimated Expenses | $8,772.81 | $43,864.05 | $87,728.10 | |||
| Net Cash Flow | $36,227.19 | $181,135.95 | $362,271.90 | |||
| HOA Fees | $1,020.00 | $5,100.00 | $10,200.00 |