Property Info
- MLS O6414098
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) 3578
- Living Area (sqft) 2901
- Foundation Slab
- Min Lease Slab
- HOA Fees $227.00
Interior Features
- Ceiling Fans(s)
- Central Vaccum
- High Ceilings
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate5.4 | Gross Yield8% | Annual Rent$32,100.00 | Property Taxes$7,764.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,100.00 $2,675.00 / mo | $160,500.00 $2,675.00 / mo | $321,000.00 $2,675.00 / mo | |||
| Estimated Expenses | $7,764.00 | $38,820.00 | $77,640.00 | |||
| Net Cash Flow | $24,336.00 | $121,680.00 | $243,360.00 | |||
| HOA Fees | $2,724.00 | $13,620.00 | $27,240.00 |