Property Info
- MLS O6388530
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 3214
- Living Area (sqft) 2786
- Foundation Slab
- Min Lease Slab
- HOA Fees $41.99
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate4.0 | Gross Yield5.8% | Annual Rent$28,500.00 | Property Taxes$8,005.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,500.00 $2,375.00 / mo | $142,500.00 $2,375.00 / mo | $285,000.00 $2,375.00 / mo | |||
| Estimated Expenses | $8,005.00 | $40,025.00 | $80,050.00 | |||
| Net Cash Flow | $20,495.00 | $102,475.00 | $204,950.00 | |||
| HOA Fees | $503.88 | $2,519.40 | $5,038.80 |