Property Info
- MLS O6419711
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 3419
- Living Area (sqft) 2672
- Foundation Slab
- Min Lease Slab
- HOA Fees $9.17
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.5 | Gross Yield6.1% | Annual Rent$36,000.00 | Property Taxes$9,410.67 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $9,410.67 | $47,053.35 | $94,106.70 | |||
| Net Cash Flow | $26,589.33 | $132,946.65 | $265,893.30 | |||
| HOA Fees | $110.04 | $550.20 | $1,100.40 |