Property Info
- MLS O6378693
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 2901
- Living Area (sqft) 2415
- Foundation Slab
- Min Lease Slab
- HOA Fees $52.00
Interior Features
- In Wall Pest System
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield6.9% | Annual Rent$28,800.00 | Property Taxes$6,140.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $6,140.05 | $30,700.25 | $61,400.50 | |||
| Net Cash Flow | $22,659.95 | $113,299.75 | $226,599.50 | |||
| HOA Fees | $624.00 | $3,120.00 | $6,240.00 |