Property Info
- MLS O6283207
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2461
- Foundation Slab
- Min Lease Slab
- HOA Fees $197.00
Interior Features
- Open Floorplan
- PrimaryBedroom Upstairs
Cash Flow
Cap Rate5.1 | Gross Yield6.9% | Annual Rent$36,000.00 | Property Taxes$6,875.66 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
Estimated Expenses | $6,875.66 | $34,378.30 | $68,756.60 | |||
Net Cash Flow | $29,124.34 | $145,621.70 | $291,243.40 | |||
HOA Fees | $2,364.00 | $11,820.00 | $23,640.00 |