Property Info
- MLS O6321864
- Unit No -
- Bedrooms 10
- Bathrooms 8
- Area (sqft) -
- Living Area (sqft) 4399
- Foundation Slab
- Min Lease -
- HOA Fees $735.00
Interior Features
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate3.1 | Gross Yield5.3% | Annual Rent$50,400.00 | Property Taxes$11,817.40 | 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 | $11,817.40 | $59,087.00 | $118,174.00 | |||
| Net Cash Flow | $38,582.60 | $192,913.00 | $385,826.00 | |||
| HOA Fees | $8,820.00 | $44,100.00 | $88,200.00 |