Property Info
- MLS O6154014
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2492
- Foundation Slab
- Min Lease Slab
- HOA Fees $563.10
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.4 | Gross Yield7.7% | Annual Rent$45,000.00 | Property Taxes$6,706.08 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,000.00 $3,750.00 / mo | $225,000.00 $3,750.00 / mo | $450,000.00 $3,750.00 / mo | |||
| Estimated Expenses | $6,706.08 | $33,530.40 | $67,060.80 | |||
| Net Cash Flow | $38,293.92 | $191,469.60 | $382,939.20 | |||
| HOA Fees | $6,757.20 | $33,786.00 | $67,572.00 |