Property Info
- MLS O6411678
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 3248
- Living Area (sqft) 2696
- Foundation Slab
- Min Lease Slab
- HOA Fees $16.67
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate6.3 | Gross Yield8.7% | Annual Rent$30,900.00 | Property Taxes$8,139.35 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,900.00 $2,575.00 / mo | $154,500.00 $2,575.00 / mo | $309,000.00 $2,575.00 / mo | |||
| Estimated Expenses | $8,139.35 | $40,696.75 | $81,393.50 | |||
| Net Cash Flow | $22,760.65 | $113,803.25 | $227,606.50 | |||
| HOA Fees | $200.04 | $1,000.20 | $2,000.40 |