Property Info
- MLS O6387197
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) 2136
- Living Area (sqft) 2048
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $318.00
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate7.5 | Gross Yield9.5% | Annual Rent$42,000.00 | Property Taxes$5,137.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $5,137.00 | $25,685.00 | $51,370.00 | |||
| Net Cash Flow | $36,863.00 | $184,315.00 | $368,630.00 | |||
| HOA Fees | $3,816.00 | $19,080.00 | $38,160.00 |