Property Info
- MLS O6300973
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 3062
- Foundation Slab
- Min Lease Slab
- HOA Fees $90.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.0 | Gross Yield5.4% | Annual Rent$48,000.00 | Property Taxes$11,099.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $11,099.00 | $55,495.00 | $110,990.00 | |||
| Net Cash Flow | $36,901.00 | $184,505.00 | $369,010.00 | |||
| HOA Fees | $1,080.00 | $5,400.00 | $10,800.00 |