Property Info
- MLS O6302906
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 3899
- Foundation Slab
- Min Lease Slab
- HOA Fees $150.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate5.7 | Gross Yield7.3% | Annual Rent$72,000.00 | Property Taxes$13,293.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $72,000.00 $6,000.00 / mo | $360,000.00 $6,000.00 / mo | $720,000.00 $6,000.00 / mo | |||
| Estimated Expenses | $13,293.60 | $66,468.00 | $132,936.00 | |||
| Net Cash Flow | $58,706.40 | $293,532.00 | $587,064.00 | |||
| HOA Fees | $1,800.00 | $9,000.00 | $18,000.00 |