Property Info
- MLS O6288498
- Unit No -
- Bedrooms 6
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 3224
- Foundation Block
- Min Lease Block
- HOA Fees $78.00
Interior Features
- Attic Fan
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield8.4% | Annual Rent$44,400.00 | Property Taxes$7,369.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $44,400.00 $3,700.00 / mo | $222,000.00 $3,700.00 / mo | $444,000.00 $3,700.00 / mo | |||
| Estimated Expenses | $7,369.00 | $36,845.00 | $73,690.00 | |||
| Net Cash Flow | $37,031.00 | $185,155.00 | $370,310.00 | |||
| HOA Fees | $936.00 | $4,680.00 | $9,360.00 |