Property Info
- MLS O6353565
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 2851
- Living Area (sqft) 2451
- Foundation Stem Wall
- Min Lease Stem Wall
- HOA Fees $158.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.2 | Gross Yield7.9% | Annual Rent$29,940.00 | Property Taxes$603.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,940.00 $2,495.00 / mo | $149,700.00 $2,495.00 / mo | $299,400.00 $2,495.00 / mo | |||
| Estimated Expenses | $603.00 | $3,015.00 | $6,030.00 | |||
| Net Cash Flow | $29,337.00 | $146,685.00 | $293,370.00 | |||
| HOA Fees | $1,896.00 | $9,480.00 | $18,960.00 |