Property Info
- MLS O6287651
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2594
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $57.00
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
- Tray Ceiling(s)
Cash Flow
| Cap Rate6.8 | Gross Yield8.7% | Annual Rent$39,000.00 | Property Taxes$7,516.68 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $39,000.00 $3,250.00 / mo | $195,000.00 $3,250.00 / mo | $390,000.00 $3,250.00 / mo | |||
| Estimated Expenses | $7,516.68 | $37,583.40 | $75,166.80 | |||
| Net Cash Flow | $31,483.32 | $157,416.60 | $314,833.20 | |||
| HOA Fees | $684.00 | $3,420.00 | $6,840.00 |