Property Info
- MLS O6359202
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) 5179
- Living Area (sqft) 2814
- Foundation Slab
- Min Lease Slab
- HOA Fees $172.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.8 | Gross Yield6.7% | Annual Rent$67,200.00 | Property Taxes$16,757.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $67,200.00 $5,600.00 / mo | $336,000.00 $5,600.00 / mo | $672,000.00 $5,600.00 / mo | |||
| Estimated Expenses | $16,757.30 | $83,786.50 | $167,573.00 | |||
| Net Cash Flow | $50,442.70 | $252,213.50 | $504,427.00 | |||
| HOA Fees | $2,064.00 | $10,320.00 | $20,640.00 |