Property Info
- MLS O6402181
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) 3401
- Living Area (sqft) 3015
- Foundation Slab
- Min Lease Slab
- HOA Fees $683.00
Interior Features
- Open Floorplan
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield7.7% | Annual Rent$42,000.00 | Property Taxes$7,131.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $7,131.00 | $35,655.00 | $71,310.00 | |||
| Net Cash Flow | $34,869.00 | $174,345.00 | $348,690.00 | |||
| HOA Fees | $8,196.00 | $40,980.00 | $81,960.00 |