Property Info
- MLS O6259527
- Unit No -
- Bedrooms 6
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 3113
- Foundation Slab
- Min Lease -
- HOA Fees $612.00
Interior Features
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate4.4 | Gross Yield6.7% | Annual Rent$48,000.00 | Property Taxes$9,444.50 | 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 | $9,444.50 | $47,222.50 | $94,445.00 | |||
| Net Cash Flow | $38,555.50 | $192,777.50 | $385,555.00 | |||
| HOA Fees | $7,344.00 | $36,720.00 | $73,440.00 |