Property Info
- MLS O6372728
- Unit No -
- Bedrooms 6
- Bathrooms 3
- Area (sqft) 3094
- Living Area (sqft) 2614
- Foundation Slab
- Min Lease Slab
- HOA Fees $12.50
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate7.1 | Gross Yield8.7% | Annual Rent$40,800.00 | Property Taxes$7,221.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $40,800.00 $3,400.00 / mo | $204,000.00 $3,400.00 / mo | $408,000.00 $3,400.00 / mo | |||
| Estimated Expenses | $7,221.00 | $36,105.00 | $72,210.00 | |||
| Net Cash Flow | $33,579.00 | $167,895.00 | $335,790.00 | |||
| HOA Fees | $150.00 | $750.00 | $1,500.00 |