Property Info
- MLS O6393741
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 3004
- Living Area (sqft) 2370
- Foundation Slab
- Min Lease Slab
- HOA Fees $177.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.8 | Gross Yield6.7% | Annual Rent$33,600.00 | Property Taxes$7,650.08 | 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 | $7,650.08 | $38,250.40 | $76,500.80 | |||
| Net Cash Flow | $25,949.92 | $129,749.60 | $259,499.20 | |||
| HOA Fees | $2,124.00 | $10,620.00 | $21,240.00 |