Property Info
- MLS O6412174
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 3340
- Living Area (sqft) 2940
- Foundation Slab
- Min Lease Slab
- HOA Fees $66.67
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
Cash Flow
| Cap Rate4.6 | Gross Yield6% | Annual Rent$36,000.00 | Property Taxes$7,609.01 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $7,609.01 | $38,045.05 | $76,090.10 | |||
| Net Cash Flow | $28,390.99 | $141,954.95 | $283,909.90 | |||
| HOA Fees | $800.04 | $4,000.20 | $8,000.40 |