Property Info
- MLS O6331522
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 3072
- Foundation Slab
- Min Lease Slab
- HOA Fees $29.17
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.2 | Gross Yield7.5% | Annual Rent$33,600.00 | Property Taxes$5,391.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $5,391.00 | $26,955.00 | $53,910.00 | |||
| Net Cash Flow | $28,209.00 | $141,045.00 | $282,090.00 | |||
| HOA Fees | $350.04 | $1,750.20 | $3,500.40 |