Property Info
- MLS O6254384
- Unit No -
- Bedrooms 8
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 3248
- Foundation Slab
- Min Lease Slab
- HOA Fees $517.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Stone Counters
Cash Flow
| Cap Rate5.4 | Gross Yield7.5% | Annual Rent$60,000.00 | Property Taxes$10,792.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $60,000.00 $5,000.00 / mo | $300,000.00 $5,000.00 / mo | $600,000.00 $5,000.00 / mo | |||
| Estimated Expenses | $10,792.40 | $53,962.00 | $107,924.00 | |||
| Net Cash Flow | $49,207.60 | $246,038.00 | $492,076.00 | |||
| HOA Fees | $6,204.00 | $31,020.00 | $62,040.00 |