Property Info
- MLS O6295079
- Unit No -
- Bedrooms 6
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2714
- Foundation Slab
- Min Lease Slab
- HOA Fees $184.20
Interior Features
- Ceiling Fans(s)
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield6.6% | Annual Rent$38,400.00 | Property Taxes$8,595.11 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $8,595.11 | $42,975.55 | $85,951.10 | |||
| Net Cash Flow | $29,804.89 | $149,024.45 | $298,048.90 | |||
| HOA Fees | $2,210.40 | $11,052.00 | $22,104.00 |