Property Info
- MLS O6300059
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2370
- Foundation Stem Wall
- Min Lease Stem Wall
- HOA Fees $12.50
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Pest Guard System
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield8.2% | Annual Rent$31,200.00 | Property Taxes$6,831.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $6,831.00 | $34,155.00 | $68,310.00 | |||
| Net Cash Flow | $24,369.00 | $121,845.00 | $243,690.00 | |||
| HOA Fees | $150.00 | $750.00 | $1,500.00 |