Property Info
- MLS O6212957
- Unit No -
- Bedrooms 6
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 3291
- Foundation Other, Slab
- Min Lease Other, Slab
- HOA Fees $419.78
Interior Features
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate5.3 | Gross Yield7.6% | Annual Rent$48,000.00 | Property Taxes$9,520.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $9,520.00 | $47,600.00 | $95,200.00 | |||
| Net Cash Flow | $38,480.00 | $192,400.00 | $384,800.00 | |||
| HOA Fees | $5,037.36 | $25,186.80 | $50,373.60 |