Property Info
- MLS O6289980
- Unit No -
- Bedrooms 8
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 3909
- Foundation Other
- Min Lease Other
- HOA Fees $550.00
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 Rate5.6 | Gross Yield8% | Annual Rent$56,400.00 | Property Taxes$10,438.00 | 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 | $10,438.00 | $52,190.00 | $104,380.00 | |||
| Net Cash Flow | $45,962.00 | $229,810.00 | $459,620.00 | |||
| HOA Fees | $6,600.00 | $33,000.00 | $66,000.00 |