Property Info
- MLS O6143439
- Unit No -
- Bedrooms 6
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 3880
- Foundation Slab
- Min Lease Slab
- HOA Fees $94.00
Interior Features
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.7 | Gross Yield5.3% | Annual Rent$35,988.00 | Property Taxes$9,512.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $35,988.00 $2,999.00 / mo | $179,940.00 $2,999.00 / mo | $359,880.00 $2,999.00 / mo | |||
| Estimated Expenses | $9,512.83 | $47,564.15 | $95,128.30 | |||
| Net Cash Flow | $26,475.17 | $132,375.85 | $264,751.70 | |||
| HOA Fees | $1,128.00 | $5,640.00 | $11,280.00 |