Property Info
- MLS O6256008
- Unit No -
- Bedrooms 8
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 3909
- Foundation Other
- Min Lease Other
- HOA Fees $342.75
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.0 | Gross Yield7.9% | Annual Rent$56,400.00 | Property Taxes$9,087.39 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $56,400.00 $4,700.00 / mo | $282,000.00 $4,700.00 / mo | $564,000.00 $4,700.00 / mo | |||
| Estimated Expenses | $9,087.39 | $45,436.95 | $90,873.90 | |||
| Net Cash Flow | $47,312.61 | $236,563.05 | $473,126.10 | |||
| HOA Fees | $4,113.00 | $20,565.00 | $41,130.00 |