Property Info
- MLS O6287651
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 3171
- 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 Rate7.3 | Gross Yield9.1% | Annual Rent$39,000.00 | Property Taxes$7,131.05 | 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 | $7,131.05 | $35,655.25 | $71,310.50 | |||
| Net Cash Flow | $31,868.95 | $159,344.75 | $318,689.50 | |||
| HOA Fees | $684.00 | $3,420.00 | $6,840.00 |