Property Info
- MLS O6356546
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 4897
- Living Area (sqft) 3146
- Foundation Slab
- Min Lease Slab
- HOA Fees $170.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-
Cash Flow
| Cap Rate4.6 | Gross Yield6.4% | Annual Rent$63,600.00 | Property Taxes$15,736.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $63,600.00 $5,300.00 / mo | $318,000.00 $5,300.00 / mo | $636,000.00 $5,300.00 / mo | |||
| Estimated Expenses | $15,736.00 | $78,680.00 | $157,360.00 | |||
| Net Cash Flow | $47,864.00 | $239,320.00 | $478,640.00 | |||
| HOA Fees | $2,040.00 | $10,200.00 | $20,400.00 |