Property Info
- MLS O6324215
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2226
- Foundation Slab
- Min Lease Slab
- HOA Fees $450.00
Interior Features
- Ninguno
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield7.3% | Annual Rent$48,000.00 | Property Taxes$1,031.73 | 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 | $1,031.73 | $5,158.65 | $10,317.30 | |||
| Net Cash Flow | $46,968.27 | $234,841.35 | $469,682.70 | |||
| HOA Fees | $5,400.00 | $27,000.00 | $54,000.00 |