Property Info
- MLS O6269368
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2900
- Foundation Block
- Min Lease Block
- HOA Fees $132.00
Interior Features
- Eat-in Kitchen
- Pest Guard System
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate3.9 | Gross Yield5.5% | Annual Rent$40,188.00 | Property Taxes$9,892.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $40,188.00 $3,349.00 / mo | $200,940.00 $3,349.00 / mo | $401,880.00 $3,349.00 / mo | |||
| Estimated Expenses | $9,892.00 | $49,460.00 | $98,920.00 | |||
| Net Cash Flow | $30,296.00 | $151,480.00 | $302,960.00 | |||
| HOA Fees | $1,584.00 | $7,920.00 | $15,840.00 |
