Property Info
- MLS O6200758
- Unit No -
- Bedrooms 6
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 3050
- Foundation Slab
- Min Lease Slab
- HOA Fees $70.25
Interior Features
- Thermostat
Cash Flow
| Cap Rate4.8 | Gross Yield5.9% | Annual Rent$32,400.00 | Property Taxes$5,033.52 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $5,033.52 | $25,167.60 | $50,335.20 | |||
| Net Cash Flow | $27,366.48 | $136,832.40 | $273,664.80 | |||
| HOA Fees | $843.00 | $4,215.00 | $8,430.00 |