Property Info
- MLS O6181188
- Unit No -
- Bedrooms 6
- Bathrooms 6
- Area (sqft) -
- Living Area (sqft) 4692
- Foundation Slab
- Min Lease Slab
- HOA Fees $774.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate4.7 | Gross Yield5.2% | Annual Rent$156,000.00 | Property Taxes$6,013.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $156,000.00 $13,000.00 / mo | $780,000.00 $13,000.00 / mo | $1,560,000.00 $13,000.00 / mo | |||
| Estimated Expenses | $6,013.00 | $30,065.00 | $60,130.00 | |||
| Net Cash Flow | $149,987.00 | $749,935.00 | $1,499,870.00 | |||
| HOA Fees | $9,288.00 | $46,440.00 | $92,880.00 |