Property Info
- MLS N6139831
- Unit No -
- Bedrooms 6
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2804
- Foundation Slab
- Min Lease Slab
- HOA Fees $13.75
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.5 | Gross Yield9.3% | Annual Rent$44,280.00 | Property Taxes$8,410.25 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $44,280.00 $3,690.00 / mo | $221,400.00 $3,690.00 / mo | $442,800.00 $3,690.00 / mo | |||
| Estimated Expenses | $8,410.25 | $42,051.25 | $84,102.50 | |||
| Net Cash Flow | $35,869.75 | $179,348.75 | $358,697.50 | |||
| HOA Fees | $165.00 | $825.00 | $1,650.00 |