Property Info
- MLS O6415123
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 4214
- Living Area (sqft) 3179
- Foundation Slab
- Min Lease Slab
- HOA Fees $134.00
Interior Features
- Crown Molding
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Smart Home
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.5 | Gross Yield5.9% | Annual Rent$48,000.00 | Property Taxes$9,576.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $9,576.00 | $47,880.00 | $95,760.00 | |||
| Net Cash Flow | $38,424.00 | $192,120.00 | $384,240.00 | |||
| HOA Fees | $1,608.00 | $8,040.00 | $16,080.00 |