Property Info
- MLS O6403243
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 2970
- Living Area (sqft) 2522
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $55.17
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield7.3% | Annual Rent$30,600.00 | Property Taxes$8,775.57 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,600.00 $2,550.00 / mo | $153,000.00 $2,550.00 / mo | $306,000.00 $2,550.00 / mo | |||
| Estimated Expenses | $8,775.57 | $43,877.85 | $87,755.70 | |||
| Net Cash Flow | $21,824.43 | $109,122.15 | $218,244.30 | |||
| HOA Fees | $662.04 | $3,310.20 | $6,620.40 |