Property Info
- MLS O6328702
- Unit No -
- Bedrooms 6
- Bathrooms 6
- Area (sqft) -
- Living Area (sqft) 3063
- Foundation Slab
- Min Lease Slab
- HOA Fees $345.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.0 | Gross Yield4.8% | Annual Rent$36,000.00 | Property Taxes$9,323.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $9,323.00 | $46,615.00 | $93,230.00 | |||
| Net Cash Flow | $26,677.00 | $133,385.00 | $266,770.00 | |||
| HOA Fees | $4,140.00 | $20,700.00 | $41,400.00 |