Property Info
- MLS O6276954
- Unit No -
- Bedrooms 5
- Bathrooms 6
- Area (sqft) -
- Living Area (sqft) 2587
- Foundation Slab
- Min Lease Slab
- HOA Fees $560.00
Interior Features
- Crown Molding
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate2.8 | Gross Yield5.4% | Annual Rent$33,600.00 | Property Taxes$9,584.21 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $9,584.21 | $47,921.05 | $95,842.10 | |||
| Net Cash Flow | $24,015.79 | $120,078.95 | $240,157.90 | |||
| HOA Fees | $6,720.00 | $33,600.00 | $67,200.00 |
