Property Info
- MLS O6299414
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 3467
- Foundation Slab
- Min Lease Slab
- HOA Fees $173.33
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate0.3 | Gross Yield1.7% | Annual Rent$24,000.00 | Property Taxes$17,379.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $17,379.00 | $86,895.00 | $173,790.00 | |||
| Net Cash Flow | $6,621.00 | $33,105.00 | $66,210.00 | |||
| HOA Fees | $2,079.96 | $10,399.80 | $20,799.60 |