Property Info
- MLS O6354499
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 2951
- Living Area (sqft) 2951
- Foundation Slab
- Min Lease Slab
- HOA Fees $76.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Split Bedroom
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate4.5 | Gross Yield6.1% | Annual Rent$36,000.00 | Property Taxes$8,483.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $8,483.83 | $42,419.15 | $84,838.30 | |||
| Net Cash Flow | $27,516.17 | $137,580.85 | $275,161.70 | |||
| HOA Fees | $912.00 | $4,560.00 | $9,120.00 |