Property Info
- MLS O6266136
- Unit No -
- Bedrooms 5
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1984
- Foundation Slab
- Min Lease Slab
- HOA Fees $45.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield6.5% | Annual Rent$28,800.00 | Property Taxes$6,088.99 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $6,088.99 | $30,444.95 | $60,889.90 | |||
| Net Cash Flow | $22,711.01 | $113,555.05 | $227,110.10 | |||
| HOA Fees | $540.00 | $2,700.00 | $5,400.00 |