Property Info
- MLS O6243968
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2172
- Foundation Slab
- Min Lease Slab
- HOA Fees $170.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
Cash Flow
| Cap Rate5.2 | Gross Yield7% | Annual Rent$36,000.00 | Property Taxes$7,369.20 | 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 | $7,369.20 | $36,846.00 | $73,692.00 | |||
| Net Cash Flow | $28,630.80 | $143,154.00 | $286,308.00 | |||
| HOA Fees | $2,040.00 | $10,200.00 | $20,400.00 |