Property Info
- MLS O6424484
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 2166
- Living Area (sqft) 1670
- Foundation Block
- Min Lease Block
- HOA Fees $30.94
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.7 | Gross Yield8.1% | Annual Rent$30,000.00 | Property Taxes$5,000.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $5,000.00 | $25,000.00 | $50,000.00 | |||
| Net Cash Flow | $25,000.00 | $125,000.00 | $250,000.00 | |||
| HOA Fees | $371.28 | $1,856.40 | $3,712.80 |