Property Info
- MLS O6395153
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3480
- Living Area (sqft) 2627
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $8.33
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Stone Counters
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield7.5% | Annual Rent$54,000.00 | Property Taxes$11,718.40 | 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 | $11,718.40 | $58,592.00 | $117,184.00 | |||
| Net Cash Flow | $42,281.60 | $211,408.00 | $422,816.00 | |||
| HOA Fees | $99.96 | $499.80 | $999.60 |