Property Info
- MLS O6387772
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 7841
- Living Area (sqft) 2618
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $53.75
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield6.5% | Annual Rent$33,600.00 | Property Taxes$7,153.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $7,153.00 | $35,765.00 | $71,530.00 | |||
| Net Cash Flow | $26,447.00 | $132,235.00 | $264,470.00 | |||
| HOA Fees | $645.00 | $3,225.00 | $6,450.00 |