Property Info
- MLS O6263651
- Unit No -
- Bedrooms 6
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 3142
- Foundation Slab
- Min Lease Slab
- HOA Fees $563.17
Interior Features
- Crown Molding
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
Cap Rate3.8 | Gross Yield6% | Annual Rent$43,200.00 | Property Taxes$9,206.00 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $43,200.00 $3,600.00 / mo | $216,000.00 $3,600.00 / mo | $432,000.00 $3,600.00 / mo | |||
Estimated Expenses | $9,206.00 | $46,030.00 | $92,060.00 | |||
Net Cash Flow | $33,994.00 | $169,970.00 | $339,940.00 | |||
HOA Fees | $6,758.04 | $33,790.20 | $67,580.40 |