Property Info
- MLS O6400516
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) 3361
- Living Area (sqft) 2806
- Foundation Slab
- Min Lease Slab
- HOA Fees $396.84
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield7% | Annual Rent$38,400.00 | Property Taxes$6,594.38 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $6,594.38 | $32,971.90 | $65,943.80 | |||
| Net Cash Flow | $31,805.62 | $159,028.10 | $318,056.20 | |||
| HOA Fees | $4,762.08 | $23,810.40 | $47,620.80 |