Property Info
- MLS O6357267
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 4424
- Living Area (sqft) 3359
- Foundation Other
- Min Lease Other
- HOA Fees $177.00
Interior Features
- Open Floorplan
- Other
- PrimaryBedroom Upstairs
- Smart Home
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.6 | Gross Yield6.4% | Annual Rent$40,200.00 | Property Taxes$9,382.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $40,200.00 $3,350.00 / mo | $201,000.00 $3,350.00 / mo | $402,000.00 $3,350.00 / mo | |||
| Estimated Expenses | $9,382.00 | $46,910.00 | $93,820.00 | |||
| Net Cash Flow | $30,818.00 | $154,090.00 | $308,180.00 | |||
| HOA Fees | $2,124.00 | $10,620.00 | $21,240.00 |