Property Info
- MLS O6417652
- Unit No -
- Bedrooms 6
- Bathrooms 4
- Area (sqft) 2837
- Living Area (sqft) 2441
- Foundation Block, Brick/Mortar, Concrete Pe
- Min Lease Block, Brick/Mortar, Concrete Pe
- HOA Fees $38.33
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Crown Molding
- Dry Bar
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- L Dining
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Spli
Cash Flow
| Cap Rate10.8 | Gross Yield11.4% | Annual Rent$54,000.00 | Property Taxes$2,304.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $54,000.00 $4,500.00 / mo | $270,000.00 $4,500.00 / mo | $540,000.00 $4,500.00 / mo | |||
| Estimated Expenses | $2,304.34 | $11,521.70 | $23,043.40 | |||
| Net Cash Flow | $51,695.66 | $258,478.30 | $516,956.60 | |||
| HOA Fees | $459.96 | $2,299.80 | $4,599.60 |