Property Info
- MLS O6351705
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 1779
- Living Area (sqft) 1779
- Foundation Slab
- Min Lease Slab
- HOA Fees $576.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate5.7 | Gross Yield9.3% | Annual Rent$31,200.00 | Property Taxes$5,208.82 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $5,208.82 | $26,044.10 | $52,088.20 | |||
| Net Cash Flow | $25,991.18 | $129,955.90 | $259,911.80 | |||
| HOA Fees | $6,912.00 | $34,560.00 | $69,120.00 |