Property Info
- MLS O6392292
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 4295
- Living Area (sqft) 3462
- Foundation Slab
- Min Lease Slab
- HOA Fees $102.00
Interior Features
- Open Floorplan
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.9 | Gross Yield6.9% | Annual Rent$36,000.00 | Property Taxes$9,140.79 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $9,140.79 | $45,703.95 | $91,407.90 | |||
| Net Cash Flow | $26,859.21 | $134,296.05 | $268,592.10 | |||
| HOA Fees | $1,224.00 | $6,120.00 | $12,240.00 |