Property Info
- MLS O6361150
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) 3467
- Living Area (sqft) 3081
- Foundation Slab
- Min Lease Slab
- HOA Fees $660.27
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.9 | Gross Yield8.7% | Annual Rent$45,480.00 | Property Taxes$6,822.08 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,480.00 $3,790.00 / mo | $227,400.00 $3,790.00 / mo | $454,800.00 $3,790.00 / mo | |||
| Estimated Expenses | $6,822.08 | $34,110.40 | $68,220.80 | |||
| Net Cash Flow | $38,657.92 | $193,289.60 | $386,579.20 | |||
| HOA Fees | $7,923.24 | $39,616.20 | $79,232.40 |