Property Info
- MLS O6356985
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 3282
- Living Area (sqft) 2636
- Foundation Slab
- Min Lease Slab
- HOA Fees $165.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield6.6% | Annual Rent$32,160.00 | Property Taxes$7,162.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,160.00 $2,680.00 / mo | $160,800.00 $2,680.00 / mo | $321,600.00 $2,680.00 / mo | |||
| Estimated Expenses | $7,162.00 | $35,810.00 | $71,620.00 | |||
| Net Cash Flow | $24,998.00 | $124,990.00 | $249,980.00 | |||
| HOA Fees | $1,980.00 | $9,900.00 | $19,800.00 |