Property Info
- MLS O6367234
- Unit No -
- Bedrooms 6
- Bathrooms 5
- Area (sqft) 3811
- Living Area (sqft) 3291
- Foundation Other, Slab
- Min Lease Other, Slab
- HOA Fees $316.00
Interior Features
- Open Floorplan
- Other
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.9 | Gross Yield6.2% | Annual Rent$37,200.00 | Property Taxes$10,079.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,200.00 $3,100.00 / mo | $186,000.00 $3,100.00 / mo | $372,000.00 $3,100.00 / mo | |||
| Estimated Expenses | $10,079.00 | $50,395.00 | $100,790.00 | |||
| Net Cash Flow | $27,121.00 | $135,605.00 | $271,210.00 | |||
| HOA Fees | $3,792.00 | $18,960.00 | $37,920.00 |