Property Info
- MLS O6349057
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 4615
- Living Area (sqft) 3586
- Foundation Slab
- Min Lease Slab
- HOA Fees $47.67
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate9.4 | Gross Yield10.2% | Annual Rent$81,600.00 | Property Taxes$5,715.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $81,600.00 $6,800.00 / mo | $408,000.00 $6,800.00 / mo | $816,000.00 $6,800.00 / mo | |||
| Estimated Expenses | $5,715.50 | $28,577.50 | $57,155.00 | |||
| Net Cash Flow | $75,884.50 | $379,422.50 | $758,845.00 | |||
| HOA Fees | $572.04 | $2,860.20 | $5,720.40 |