Property Info
- MLS O6415055
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) 6064
- Living Area (sqft) 4222
- Foundation Slab
- Min Lease Slab
- HOA Fees $85.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.3 | Gross Yield5.3% | Annual Rent$60,000.00 | Property Taxes$10,650.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $60,000.00 $5,000.00 / mo | $300,000.00 $5,000.00 / mo | $600,000.00 $5,000.00 / mo | |||
| Estimated Expenses | $10,650.00 | $53,250.00 | $106,500.00 | |||
| Net Cash Flow | $49,350.00 | $246,750.00 | $493,500.00 | |||
| HOA Fees | $1,020.00 | $5,100.00 | $10,200.00 |