Property Info
- MLS O6154011
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2492
- Foundation Slab
- Min Lease -
- HOA Fees $563.10
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate5.2 | Gross Yield7.5% | Annual Rent$43,800.00 | Property Taxes$6,653.73 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,800.00 $3,650.00 / mo | $219,000.00 $3,650.00 / mo | $438,000.00 $3,650.00 / mo | |||
| Estimated Expenses | $6,653.73 | $33,268.65 | $66,537.30 | |||
| Net Cash Flow | $37,146.27 | $185,731.35 | $371,462.70 | |||
| HOA Fees | $6,757.20 | $33,786.00 | $67,572.00 |