Property Info
- MLS O6419539
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 2718
- Living Area (sqft) 2194
- Foundation Slab
- Min Lease Slab
- HOA Fees $177.00
Interior Features
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield7.3% | Annual Rent$33,600.00 | Property Taxes$7,140.06 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $7,140.06 | $35,700.30 | $71,400.60 | |||
| Net Cash Flow | $26,459.94 | $132,299.70 | $264,599.40 | |||
| HOA Fees | $2,124.00 | $10,620.00 | $21,240.00 |