Property Info
- MLS O6255563
- Unit No -
- Bedrooms 6
- Bathrooms 7
- Area (sqft) -
- Living Area (sqft) 3451
- Foundation Slab
- Min Lease Slab
- HOA Fees $517.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.8 | Gross Yield5.9% | Annual Rent$48,000.00 | Property Taxes$10,369.80 | 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 | $10,369.80 | $51,849.00 | $103,698.00 | |||
| Net Cash Flow | $37,630.20 | $188,151.00 | $376,302.00 | |||
| HOA Fees | $6,204.00 | $31,020.00 | $62,040.00 |