Property Info
- MLS O6384666
- Unit No -
- Bedrooms 6
- Bathrooms 5
- Area (sqft) 6527
- Living Area (sqft) 5263
- Foundation Block
- Min Lease Block
- HOA Fees $225.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Dry Bar
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield5.9% | Annual Rent$132,000.00 | Property Taxes$20,221.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $132,000.00 $11,000.00 / mo | $660,000.00 $11,000.00 / mo | $1,320,000.00 $11,000.00 / mo | |||
| Estimated Expenses | $20,221.00 | $101,105.00 | $202,210.00 | |||
| Net Cash Flow | $111,779.00 | $558,895.00 | $1,117,790.00 | |||
| HOA Fees | $2,700.00 | $13,500.00 | $27,000.00 |