Property Info
- MLS O6258660
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2512
- Foundation Slab
- Min Lease Slab
- HOA Fees $15.00
Interior Features
- Accessibility Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.0 | Gross Yield6.1% | Annual Rent$31,800.00 | Property Taxes$5,531.00 | 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 | $5,531.00 | $27,655.00 | $55,310.00 | |||
| Net Cash Flow | $26,269.00 | $131,345.00 | $262,690.00 | |||
| HOA Fees | $180.00 | $900.00 | $1,800.00 |