Property Info
- MLS O6297614
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2605
- Foundation Slab
- Min Lease Slab
- HOA Fees $12.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Smart Home
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate-1.3 | Gross Yield? | Annual Rent$144.00 | Property Taxes$5,213.61 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $144.00 $12.00 / mo | $720.00 $12.00 / mo | $1,440.00 $12.00 / mo | |||
| Estimated Expenses | $5,213.61 | $26,068.05 | $52,136.10 | |||
| Net Cash Flow | -$5,069.61 | -$25,348.05 | -$50,696.10 | |||
| HOA Fees | $144.00 | $720.00 | $1,440.00 |