Property Info
- MLS O6241714
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2555
- Foundation Block
- Min Lease Block
- HOA Fees $173.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
Cash Flow
| Cap Rate5.4 | Gross Yield7.2% | Annual Rent$36,000.00 | Property Taxes$7,028.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $7,028.00 | $35,140.00 | $70,280.00 | |||
| Net Cash Flow | $28,972.00 | $144,860.00 | $289,720.00 | |||
| HOA Fees | $2,076.00 | $10,380.00 | $20,760.00 |