Property Info
- MLS O6259599
- Unit No -
- Bedrooms 6
- Bathrooms 6
- Area (sqft) -
- Living Area (sqft) 5274
- Foundation Slab
- Min Lease Slab
- HOA Fees $140.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate3.4 | Gross Yield4.5% | Annual Rent$67,200.00 | Property Taxes$15,131.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $67,200.00 $5,600.00 / mo | $336,000.00 $5,600.00 / mo | $672,000.00 $5,600.00 / mo | |||
| Estimated Expenses | $15,131.80 | $75,659.00 | $151,318.00 | |||
| Net Cash Flow | $52,068.20 | $260,341.00 | $520,682.00 | |||
| HOA Fees | $1,680.00 | $8,400.00 | $16,800.00 |