Property Info
- MLS O6356921
- Unit No -
- Bedrooms 6
- Bathrooms 4
- Area (sqft) 2626
- Living Area (sqft) 2626
- Foundation Slab
- Min Lease Slab
- HOA Fees $150.00
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate5.2 | Gross Yield7.2% | Annual Rent$36,000.00 | Property Taxes$8,102.36 | 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 | $8,102.36 | $40,511.80 | $81,023.60 | |||
| Net Cash Flow | $27,897.64 | $139,488.20 | $278,976.40 | |||
| HOA Fees | $1,800.00 | $9,000.00 | $18,000.00 |