Property Info
- MLS O6281116
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2956
- Foundation Slab
- Min Lease Slab
- HOA Fees $275.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield7.2% | Annual Rent$33,600.00 | Property Taxes$5,649.34 | 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 | $5,649.34 | $28,246.70 | $56,493.40 | |||
| Net Cash Flow | $27,950.66 | $139,753.30 | $279,506.60 | |||
| HOA Fees | $3,300.00 | $16,500.00 | $33,000.00 |