Property Info
- MLS O6349325
- Unit No -
- Bedrooms 6
- Bathrooms 5
- Area (sqft) 6553
- Living Area (sqft) 4522
- Foundation Slab
- Min Lease Slab
- HOA Fees $166.67
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
Cash Flow
| Cap Rate2.7 | Gross Yield3.9% | Annual Rent$58,800.00 | Property Taxes$16,404.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $58,800.00 $4,900.00 / mo | $294,000.00 $4,900.00 / mo | $588,000.00 $4,900.00 / mo | |||
| Estimated Expenses | $16,404.00 | $82,020.00 | $164,040.00 | |||
| Net Cash Flow | $42,396.00 | $211,980.00 | $423,960.00 | |||
| HOA Fees | $2,000.04 | $10,000.20 | $20,000.40 |