Property Info
- MLS O6333494
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 5095
- Living Area (sqft) 3896
- Foundation Slab
- Min Lease Slab
- HOA Fees $299.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate2.7 | Gross Yield4.7% | Annual Rent$42,000.00 | Property Taxes$13,914.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $13,914.00 | $69,570.00 | $139,140.00 | |||
| Net Cash Flow | $28,086.00 | $140,430.00 | $280,860.00 | |||
| HOA Fees | $3,588.00 | $17,940.00 | $35,880.00 |