Property Info
- MLS O6394108
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 3439
- Living Area (sqft) 3439
- Foundation Slab
- Min Lease Slab
- HOA Fees $63.67
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.6 | Gross Yield5.1% | Annual Rent$33,420.00 | Property Taxes$9,221.73 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,420.00 $2,785.00 / mo | $167,100.00 $2,785.00 / mo | $334,200.00 $2,785.00 / mo | |||
| Estimated Expenses | $9,221.73 | $46,108.65 | $92,217.30 | |||
| Net Cash Flow | $24,198.27 | $120,991.35 | $241,982.70 | |||
| HOA Fees | $764.04 | $3,820.20 | $7,640.40 |