Property Info
- MLS O6424831
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) 4135
- Living Area (sqft) 3635
- Foundation Slab
- Min Lease Slab
- HOA Fees $130.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield6.5% | Annual Rent$55,200.00 | Property Taxes$11,996.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $55,200.00 $4,600.00 / mo | $276,000.00 $4,600.00 / mo | $552,000.00 $4,600.00 / mo | |||
| Estimated Expenses | $11,996.00 | $59,980.00 | $119,960.00 | |||
| Net Cash Flow | $43,204.00 | $216,020.00 | $432,040.00 | |||
| HOA Fees | $1,560.00 | $7,800.00 | $15,600.00 |