Property Info
- MLS O6333181
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 2800
- Living Area (sqft) 2376
- Foundation Slab
- Min Lease Slab
- HOA Fees $161.67
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield6.8% | Annual Rent$30,000.00 | Property Taxes$4,537.48 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $4,537.48 | $22,687.40 | $45,374.80 | |||
| Net Cash Flow | $25,462.52 | $127,312.60 | $254,625.20 | |||
| HOA Fees | $1,940.04 | $9,700.20 | $19,400.40 |