Property Info
- MLS O6427024
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 3133
- Living Area (sqft) 3133
- Foundation Slab
- Min Lease Slab
- HOA Fees $281.98
Interior Features
- Eat-in Kitchen
Cash Flow
| Cap Rate3.3 | Gross Yield5% | Annual Rent$40,200.00 | Property Taxes$10,411.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $40,200.00 $3,350.00 / mo | $201,000.00 $3,350.00 / mo | $402,000.00 $3,350.00 / mo | |||
| Estimated Expenses | $10,411.50 | $52,057.50 | $104,115.00 | |||
| Net Cash Flow | $29,788.50 | $148,942.50 | $297,885.00 | |||
| HOA Fees | $3,383.76 | $16,918.80 | $33,837.60 |