Property Info
- MLS O6391783
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 2807
- Living Area (sqft) 2807
- Foundation Slab
- Min Lease Slab
- HOA Fees $101.67
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.1 | Gross Yield8.8% | Annual Rent$37,200.00 | Property Taxes$5,730.23 | 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 | $5,730.23 | $28,651.15 | $57,302.30 | |||
| Net Cash Flow | $31,469.77 | $157,348.85 | $314,697.70 | |||
| HOA Fees | $1,220.04 | $6,100.20 | $12,200.40 |