Property Info
- MLS O6251342
- Unit No -
- Bedrooms 7
- Bathrooms 7
- Area (sqft) -
- Living Area (sqft) 3533
- Foundation Slab
- Min Lease Slab
- HOA Fees $619.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- In Wall Pest System
- Open Floorplan
- Solid Surface Counters
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate10.4 | Gross Yield12.4% | Annual Rent$102,000.00 | Property Taxes$9,102.68 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $102,000.00 $8,500.00 / mo | $510,000.00 $8,500.00 / mo | $1,020,000.00 $8,500.00 / mo | |||
| Estimated Expenses | $9,102.68 | $45,513.40 | $91,026.80 | |||
| Net Cash Flow | $92,897.32 | $464,486.60 | $928,973.20 | |||
| HOA Fees | $7,428.00 | $37,140.00 | $74,280.00 |