Property Info
- MLS O6423484
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) 6115
- Living Area (sqft) 4082
- Foundation Slab
- Min Lease Slab
- HOA Fees $179.00
Interior Features
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate0.1 | Gross Yield1.6% | Annual Rent$16,800.00 | Property Taxes$13,273.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $13,273.00 | $66,365.00 | $132,730.00 | |||
| Net Cash Flow | $3,527.00 | $17,635.00 | $35,270.00 | |||
| HOA Fees | $2,148.00 | $10,740.00 | $21,480.00 |