Property Info
- MLS O6262594
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 3081
- Foundation Slab
- Min Lease Slab
- HOA Fees $338.00
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield7.2% | Annual Rent$43,200.00 | Property Taxes$8,416.68 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,200.00 $3,600.00 / mo | $216,000.00 $3,600.00 / mo | $432,000.00 $3,600.00 / mo | |||
| Estimated Expenses | $8,416.68 | $42,083.40 | $84,166.80 | |||
| Net Cash Flow | $34,783.32 | $173,916.60 | $347,833.20 | |||
| HOA Fees | $4,056.00 | $20,280.00 | $40,560.00 |