Property Info
- MLS O6239754
- Unit No -
- Bedrooms 6
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 2881
- Foundation Slab
- Min Lease Slab
- HOA Fees $360.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- L Dining
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.5 | Gross Yield9.5% | Annual Rent$49,200.00 | Property Taxes$5,864.98 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $49,200.00 $4,100.00 / mo | $246,000.00 $4,100.00 / mo | $492,000.00 $4,100.00 / mo | |||
| Estimated Expenses | $5,864.98 | $29,324.90 | $58,649.80 | |||
| Net Cash Flow | $43,335.02 | $216,675.10 | $433,350.20 | |||
| HOA Fees | $4,320.00 | $21,600.00 | $43,200.00 |