Property Info
- MLS O6399570
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) 4048
- Living Area (sqft) 2944
- Foundation Block
- Min Lease Block
- HOA Fees $179.53
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate0.4 | Gross Yield2.1% | Annual Rent$19,200.00 | Property Taxes$13,752.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $13,752.10 | $68,760.50 | $137,521.00 | |||
| Net Cash Flow | $5,447.90 | $27,239.50 | $54,479.00 | |||
| HOA Fees | $2,154.36 | $10,771.80 | $21,543.60 |