Property Info
- MLS O6319054
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2461
- Foundation Slab
- Min Lease Slab
- HOA Fees $197.00
Interior Features
- L Dining
Cash Flow
| Cap Rate4.4 | Gross Yield6.2% | Annual Rent$34,200.00 | Property Taxes$7,702.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,200.00 $2,850.00 / mo | $171,000.00 $2,850.00 / mo | $342,000.00 $2,850.00 / mo | |||
| Estimated Expenses | $7,702.00 | $38,510.00 | $77,020.00 | |||
| Net Cash Flow | $26,498.00 | $132,490.00 | $264,980.00 | |||
| HOA Fees | $2,364.00 | $11,820.00 | $23,640.00 |