Property Info
- MLS O6256000
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 2263
- Foundation Slab
- Min Lease Slab
- HOA Fees $495.00
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate4.7 | Gross Yield7.3% | Annual Rent$34,800.00 | Property Taxes$6,358.12 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $6,358.12 | $31,790.60 | $63,581.20 | |||
| Net Cash Flow | $28,441.88 | $142,209.40 | $284,418.80 | |||
| HOA Fees | $5,940.00 | $29,700.00 | $59,400.00 |