Property Info
- MLS O6360345
- Unit No -
- Bedrooms 5
- Bathrooms 6
- Area (sqft) 6253
- Living Area (sqft) 4615
- Foundation Slab
- Min Lease Slab
- HOA Fees $589.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Central Vaccum
- Crown Molding
- Eat-in Kitchen
- Elevator
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Smart Home
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate6.4 | Gross Yield8.1% | Annual Rent$120,000.00 | Property Taxes$17,907.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $120,000.00 $10,000.00 / mo | $600,000.00 $10,000.00 / mo | $1,200,000.00 $10,000.00 / mo | |||
| Estimated Expenses | $17,907.00 | $89,535.00 | $179,070.00 | |||
| Net Cash Flow | $102,093.00 | $510,465.00 | $1,020,930.00 | |||
| HOA Fees | $7,068.00 | $35,340.00 | $70,680.00 |