Property Info
- MLS O6399403
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 3638
- Living Area (sqft) 2790
- Foundation Slab
- Min Lease Slab
- HOA Fees $12.50
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.0 | Gross Yield5.5% | Annual Rent$34,800.00 | Property Taxes$9,568.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $9,568.00 | $47,840.00 | $95,680.00 | |||
| Net Cash Flow | $25,232.00 | $126,160.00 | $252,320.00 | |||
| HOA Fees | $150.00 | $750.00 | $1,500.00 |