Property Info
- MLS O6194740
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 3088
- Foundation Slab
- Min Lease Slab
- HOA Fees $178.00
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.7 | Gross Yield5.5% | Annual Rent$31,800.00 | Property Taxes$8,519.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $8,519.00 | $42,595.00 | $85,190.00 | |||
| Net Cash Flow | $23,281.00 | $116,405.00 | $232,810.00 | |||
| HOA Fees | $2,136.00 | $10,680.00 | $21,360.00 |