Property Info
- MLS O6258922
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 3024
- Foundation Slab
- Min Lease Slab
- HOA Fees $94.00
Interior Features
- High Ceilings
- PrimaryBedroom Upstairs
- Stone Counters
Cash Flow
| Cap Rate4.1 | Gross Yield5.4% | Annual Rent$34,800.00 | Property Taxes$7,239.49 | 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 | $7,239.49 | $36,197.45 | $72,394.90 | |||
| Net Cash Flow | $27,560.51 | $137,802.55 | $275,605.10 | |||
| HOA Fees | $1,128.00 | $5,640.00 | $11,280.00 |