Property Info
- MLS O6416523
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 4575
- Living Area (sqft) 3219
- Foundation Slab
- Min Lease Slab
- HOA Fees $178.54
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Smart Home
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate0.5 | Gross Yield2.4% | Annual Rent$21,000.00 | Property Taxes$14,600.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $14,600.90 | $73,004.50 | $146,009.00 | |||
| Net Cash Flow | $6,399.10 | $31,995.50 | $63,991.00 | |||
| HOA Fees | $2,142.48 | $10,712.40 | $21,424.80 |