Property Info
- MLS O6290919
- Unit No -
- Bedrooms 6
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2804
- Foundation Other, Slab
- Min Lease Other, Slab
- HOA Fees $128.33
Interior Features
- Open Floorplan
- Other
Cash Flow
| Cap Rate6.0 | Gross Yield7.6% | Annual Rent$34,800.00 | Property Taxes$5,860.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $5,860.00 | $29,300.00 | $58,600.00 | |||
| Net Cash Flow | $28,940.00 | $144,700.00 | $289,400.00 | |||
| HOA Fees | $1,539.96 | $7,699.80 | $15,399.60 |