Property Info
- MLS O6390068
- Unit No -
- Bedrooms 6
- Bathrooms 4
- Area (sqft) 3281
- Living Area (sqft) 2425
- Foundation Block
- Min Lease Block
- HOA Fees $38.33
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate10.5 | Gross Yield11% | Annual Rent$54,000.00 | Property Taxes$2,304.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $54,000.00 $4,500.00 / mo | $270,000.00 $4,500.00 / mo | $540,000.00 $4,500.00 / mo | |||
| Estimated Expenses | $2,304.00 | $11,520.00 | $23,040.00 | |||
| Net Cash Flow | $51,696.00 | $258,480.00 | $516,960.00 | |||
| HOA Fees | $459.96 | $2,299.80 | $4,599.60 |