Property Info
- MLS O6296548
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2167
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $380.00
Interior Features
- Accessibility Features
Cash Flow
| Cap Rate5.4 | Gross Yield8% | Annual Rent$37,200.00 | Property Taxes$7,562.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,200.00 $3,100.00 / mo | $186,000.00 $3,100.00 / mo | $372,000.00 $3,100.00 / mo | |||
| Estimated Expenses | $7,562.00 | $37,810.00 | $75,620.00 | |||
| Net Cash Flow | $29,638.00 | $148,190.00 | $296,380.00 | |||
| HOA Fees | $4,560.00 | $22,800.00 | $45,600.00 |