Property Info
- MLS O6292641
- Unit No -
- Bedrooms 6
- Bathrooms 6
- Area (sqft) -
- Living Area (sqft) 3339
- Foundation Slab
- Min Lease Slab
- HOA Fees $458.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate5.4 | Gross Yield7.8% | Annual Rent$50,400.00 | Property Taxes$9,959.58 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $50,400.00 $4,200.00 / mo | $252,000.00 $4,200.00 / mo | $504,000.00 $4,200.00 / mo | |||
| Estimated Expenses | $9,959.58 | $49,797.90 | $99,595.80 | |||
| Net Cash Flow | $40,440.42 | $202,202.10 | $404,404.20 | |||
| HOA Fees | $5,496.00 | $27,480.00 | $54,960.00 |