Property Info
- MLS O6413091
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 3018
- Living Area (sqft) 3018
- Foundation Other
- Min Lease Other
- HOA Fees $84.32
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate6.0 | Gross Yield7.3% | Annual Rent$36,000.00 | Property Taxes$5,515.00 | 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 | $5,515.00 | $27,575.00 | $55,150.00 | |||
| Net Cash Flow | $30,485.00 | $152,425.00 | $304,850.00 | |||
| HOA Fees | $1,011.84 | $5,059.20 | $10,118.40 |